Thermo Fisher Scientific Inc. Income Statement

Income Statement Dec2009 Dec2010 Dec2011 Dec2012 Dec2013 Dec2014 Dec2015 Dec2016 Dec2017 Dec2018 Dec2019 Dec2020 Dec2021 Dec2022 Dec2023 Dec2024
Revenue & cost
Revenue 9.91B10.39B11.56B12.51B13.09B16.89B16.96B18.27B20.92B24.36B25.54B32.22B39.21B44.91B42.86B42.88B
Cost of Revenue 5.16B5.26B5.73B6.10B6.31B7.93B7.58B8.21B8.97B9.68B10.04B11.41B13.59B14.25B13.17B12.65B
Gross Profit 4.76B5.13B5.83B6.41B6.78B8.95B9.38B10.06B11.94B14.68B15.51B20.81B25.62B30.67B29.69B30.23B
Operating items
Amortization - Intangibles 0.60B0.57B
Research & Development 0.24B0.28B0.34B0.38B0.40B0.69B0.69B0.75B0.89B0.97B1.00B1.18B1.41B1.47B1.34B1.39B
Selling, General & Administrative 2.59B2.73B3.11B3.35B3.45B4.90B4.61B4.97B5.50B6.06B6.14B6.93B8.01B8.99B8.45B8.60B
Restructuring Costs 0.06B0.06B0.10B0.08B0.08B-0.60B0.12B0.19B0.10B0.05B-0.41B0.10B0.20B0.11B0.46B0.38B
Other Operating Expenses 6.01B0.85B1.44B1.20B7.56B9.40B9.21B9.90B11.47B13.50B14.21B16.21B19.57B25.94B25.76B25.18B
Operating Expenses 8.91B9.21B10.31B11.03B11.48B14.39B14.63B15.82B17.96B20.57B20.95B24.42B29.18B36.52B36.00B35.54B
Operating Income 1.00B1.19B1.25B1.48B1.61B2.50B2.34B2.46B2.96B3.78B4.59B7.79B10.03B8.39B6.86B7.34B
EBIT 1.00B1.19B1.25B1.48B1.61B2.50B2.34B2.46B2.96B3.78B4.59B7.79B10.03B8.39B6.86B7.34B
Non-operating items
Non Operating Investment Income -0.00B0.00B
Interest & Investment Income 0.02B0.01B0.03B0.03B0.03B0.05B0.08B0.14B0.22B0.07B0.04B0.27B0.88B1.08B
Other Non Operating Income -0.12B-0.10B-0.12B-0.21B-0.29B-0.42B-0.40B-0.43B-0.02B0.01B-0.07B-0.08B-0.69B-0.10B-0.07B0.01B
Non Operating Income -0.15B-0.16B-0.28B-0.32B-0.18B-0.28B-0.02B0.01B-0.07B-0.08B-0.69B-0.10B-0.07B0.01B
Net income details
EBT 0.88B1.09B1.13B1.27B1.32B2.09B1.94B2.02B2.43B3.26B4.07B7.23B8.84B7.83B6.30B7.04B
Tax Provisions 0.30B0.36B0.23B0.27B0.04B0.19B-0.04B-0.00B0.20B0.32B0.37B0.85B1.11B0.70B0.28B0.66B
Profit After Tax 0.85B1.04B1.33B1.26B1.28B1.90B1.98B2.02B2.23B2.94B3.70B6.38B7.73B6.96B5.96B6.34B
Equity Income -0.00B-0.00B-0.17B-0.06B-0.04B
Net Income - Minority -0.01B-0.06B-0.05B0.01B0.03B
Income from Non-Controlling Interests 0.00B0.00B0.00B0.01B-0.04B0.00B
Income from Continuing Operations 0.58B0.72B0.90B1.00B1.28B1.90B1.98B2.02B2.23B2.94B3.70B6.38B7.73B7.13B6.01B6.38B
Consolidated Net Income 0.03B0.05B0.00B-0.02B-0.01B-0.00B-0.01B-0.00B-0.00B2.94B3.70B6.38B7.73B7.13B6.01B6.38B
Income towards Parent Company 0.03B0.05B0.00B-0.02B-0.01B-0.00B-0.01B-0.00B-0.00B2.94B3.70B6.37B7.67B7.08B6.03B6.41B
Net Income towards Common Stockholders 0.03B0.05B0.00B1.18B1.27B1.89B1.98B2.02B2.23B2.94B3.70B6.38B7.72B6.95B6.00B6.33B
Additional items
EPS (Basic) 0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B
EPS (Weighted Average and Diluted) 0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B0.00B
Shares Outstanding (Weighted Average) 0.41B0.40B0.38B0.36B0.36B0.40B0.40B0.40B0.40B0.40B0.40B0.40B0.39B0.39B0.39B0.38B
Shares Outstanding (Diluted Average) 0.42B0.37B0.40B0.40B0.40B0.40B0.41B0.40B0.40B0.40B0.39B0.39B0.38B
EBITDA 1.00B1.19B1.25B1.48B1.61B2.50B2.34B2.46B2.96B3.78B4.59B7.79B10.03B8.39B6.86B7.34B
Tax Rate 33.76%33.37%20.55%21.17%3.06%9.18%8.28%9.93%9.18%11.76%12.54%8.97%4.51%9.34%