Home » Stocks » TMO » Financials » Income Statement

Thermo Fisher Scientific, Inc. (TMO)

Stock Price: $448.45 USD 8.89 (2.02%)
Updated November 25, 4:00 PM EST - Market closed
After-hours: $448.70 +0.25 (0.06%) Nov 25, 7:59 PM

Income Statement (Annual)

Numbers in millions USD. Fiscal year is January-December.
Year2019201820172016201520142013201220112010200920082007200620052004200320022001200019991998199719961995
Revenue25,54224,35820,91818,27416,96516,89013,09012,51011,55910,3939,91210,4989,7463,7922,6332,2061,8991,8492,1882,2812,2951,8811,9802,9332,270
Revenue Growth4.86%16.45%14.47%7.72%0.45%29.02%4.64%8.23%11.22%4.86%-5.59%7.71%157.05%44%19.36%16.14%2.7%-15.49%-4.05%-0.61%22%-4.99%-32.5%29.17%-
Cost of Revenue14,21413,50111,4709,9029,2099,3987,5617,2146,7656,1326,0146,2925,9422,2241,4381,1921,0191,0001,2301,2591,2461,0081,0581,6581,240
Gross Profit11,32810,8579,4488,3727,7567,4925,5295,2964,7944,2623,8984,2063,8041,5681,1951,0148808499591,0221,0498739211,2751,031
Selling, General & Admin6,1446,0575,5044,9714,6124,8963,4463,3553,1072,7292,5932,6922,5491,110762626519509620647658530512691511
Research & Development1,003967887754692691396376340284244249239170153135128132172177171127124299273
Other Operating Expenses-413.0050.0097.00189116-598.2077.7082.1096.5060.2059.2035.4042.2045.7016.9015.8345.2037.69133-67.8637.3523.58-10.9637.6421.94
Operating Expenses6,7347,0746,4885,9145,4204,9893,9203,8133,5433,0732,8962,9772,8301,3269317776936799247568676816251,028805
Operating Income4,5943,7832,9602,4582,3362,5031,6101,4821,2511,1881,0021,22997424226423818717034.20266182191296246225
Interest Expense / Income676667592----------------------
Other Expense / Income-152-146-58.00437405417296293-18950.9094.6095.9013230.00-47.30-165-60.05-2387.42190292-81.05-74.87-55.20-13.08
Pretax Income4,0703,2622,4262,0211,9312,0861,3141,1891,4391,1379081,13484221231140324740826.7976.11-110272371302238
Income Tax374324201-1.00-44.0019240.4011.0010910257.2015393.7043.1087.6040.8547.4297.9427.5711264.4390.4913211198.71
Net Income3,6962,9382,2252,0221,9751,8941,2731,1781,3301,036850981748169223362200310-0.78-36.11-175182239191140
Shares Outstanding (Basic)400402395395399398360364381403412418422196162163163169181167158162152142127
Shares Outstanding (Diluted)403406398397402402366367385409423435444204165168171187184171158163176176159
Shares Change-0.5%1.77%0%-1%0.2%10.52%-0.96%-4.46%-5.58%-2.21%-1.39%-0.78%114.94%21.35%-0.94%0.26%-3.48%-6.64%7.82%6%-2.4%6.15%7.75%11.77%-
EPS (Basic)9.247.315.645.124.964.763.533.243.492.572.062.341.770.861.382.221.231.84--0.22-1.101.121.571.351.10
EPS (Diluted)9.177.245.595.094.924.713.483.213.462.532.012.251.690.841.362.171.201.73--0.22-1.121.081.411.170.95
EPS Growth26.66%29.52%9.82%3.46%4.46%35.34%8.41%-7.23%36.76%25.87%-10.67%33.14%101.19%-38.24%-37.33%80.83%-30.64%-----23.4%20.51%23.16%-
Free Cash Flow Per Share10.219.548.877.196.365.634.854.783.783.133.572.803.151.711.511.351.090.450.650.881.811.871.460.781.11
Dividend Per Share0.760.680.600.600.600.600.600.54----------3.49----0.01-
Dividend Growth11.76%13.33%0%0%0%0%11.11%------------------
Gross Margin44.4%44.6%45.2%45.8%45.7%44.4%42.2%42.3%41.5%41%39.3%40.1%39%41.4%45.4%46%46.3%45.9%43.8%44.8%45.7%46.4%46.5%43.5%45.4%
Operating Margin18.0%15.5%14.2%13.5%13.8%14.8%12.3%11.8%10.8%11.4%10.1%11.7%10.0%6.4%10.0%10.8%9.9%9.2%1.6%11.7%7.9%10.2%15.0%8.4%9.9%
Profit Margin14.5%12.1%10.6%11.1%11.6%11.2%9.7%9.4%11.5%10%8.6%9.3%7.7%4.5%8.5%16.4%10.5%16.7%--1.6%-7.6%9.7%12.1%6.5%6.1%
FCF Margin16.0%15.7%16.8%15.5%15.0%13.3%13.4%13.9%12.4%12.1%14.9%11.2%13.6%8.8%9.2%10.0%9.3%4.1%5.4%6.5%12.4%16.1%11.2%3.8%6.2%
Effective Tax Rate9.2%9.9%8.3%--9.2%3.1%0.9%7.6%8.9%6.3%13.5%11.1%20.3%28.2%10.1%19.2%24.0%---33.2%35.5%36.7%41.4%
EBITDA7,0236,1965,0513,7793,6193,7712,3142,1732,2991,8771,6701,9261,599453434469294451125174-18.72348457417324
EBITDA Margin27.5%25.4%24.1%20.7%21.3%22.3%17.7%17.4%19.9%18.1%16.9%18.3%16.4%11.9%16.5%21.3%15.5%24.4%5.7%7.6%-0.8%18.5%23.1%14.2%14.3%
EBIT4,7463,9293,0182,0211,9312,0861,3141,1891,4391,1379081,13484221231140324740826.7976.11-110272371302238
EBIT Margin18.6%16.1%14.4%11.1%11.4%12.4%10.0%9.5%12.5%10.9%9.2%10.8%8.6%5.6%11.8%18.3%13.0%22.0%1.2%3.3%-4.8%14.5%18.8%10.3%10.5%