BRUKER CORPORATION BRKR Income Statement

Bruker corporation (BRKR)

Income statement / TTM

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
Total revenue
2,035,200	2,072,600	2,026,300	1,971,800	1,925,300	1,895,600	1,872,500	1,841,500	1,812,700	1,765,900	1,705,700	1,664,000	1,620,800	1,611,300	1,619,200	1,621,400	1,645,700	1,623,800	1,653,600	1,677,300	1,738,700	1,808,900	1,853,000	1,872,200	1,869,700	1,839,400	1,804,600	1,813,400	1,779,200	1,791,400	1,749,200	1,719,800	1,700,300	1,651,700	1,592,700	1,484,500	1,384,200	1,304,900	0	0	0
Amortization of acquisition-related intangible assets
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	-
Total cost of revenue
1,062,300	1,077,300	1,054,500	1,031,300	1,010,000	995,600	989,100	981,800	973,700	949,900	922,700	894,700	865,900	866,000	885,600	905,500	930,500	915,200	940,700	964,600	994,900	1,045,600	1,069,600	1,062,900	1,059,300	1,034,200	994,600	986,500	965,700	962,000	942,800	934,100	919,200	899,200	862,000	796,700	744,700	700,900	0	0	0
Gross profit
972,900	995,300	971,800	940,500	915,300	900,000	883,400	859,700	839,000	816,000	783,000	769,300	754,900	745,300	733,600	715,900	715,200	708,600	712,900	712,700	743,800	763,300	783,400	809,300	810,400	805,200	810,000	826,900	813,500	829,400	806,400	785,700	781,100	752,500	730,700	687,800	639,500	604,000	0	0	0
Operating expenses:
Selling, general and administrative
501,300	500,200	487,200	468,400	454,500	444,700	439,300	435,500	427,400	415,200	402,700	396,800	395,200	389,800	393,400	392,700	390,300	392,200	407,700	419,600	436,100	451,000	450,800	448,500	440,600	437,900	442,600	439,300	442,800	440,400	434,400	434,100	421,700	406,600	388,900	359,000	324,800	301,100	0	0	0
Research and development
189,800	187,700	185,800	181,500	176,600	173,400	171,700	170,500	167,200	161,600	155,600	152,900	149,400	147,900	147,500	143,900	144,600	145,700	150,600	158,400	165,400	174,200	181,700	185,100	187,100	190,500	191,700	191,100	196,500	195,300	189,700	188,300	180,700	177,200	177,400	166,400	153,300	141,400	0	0	0
Other charges, net
6,400	6,500	9,200	19,700	18,000	19,500	21,100	20,200	24,400	19,700	19,000	19,300	24,900	25,800	21,700	26,000	15,800	25,000	35,100	38,500	42,300	32,700	29,000	27,200	26,100	28,600	25,500	17,500	16,600	13,900	11,800	12,200	11,000	9,700	8,900	7,900	7,400	5,800	0	0	0
Amortization of acquisition-related intangible assets
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0
Write-off of deferred offering costs
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-
Total operating expenses
697,500	694,400	682,200	669,600	649,100	637,600	632,100	626,200	619,000	596,500	577,300	569,000	569,500	563,500	562,600	562,600	550,700	562,900	593,400	616,500	643,800	657,900	661,500	660,800	653,800	657,000	683,600	671,700	679,700	673,400	635,900	638,000	616,800	596,900	577,200	532,500	485,000	448,300	0	0	0
Operating income
275,400	300,900	289,600	270,900	266,200	262,400	251,300	233,500	220,000	219,500	205,700	200,300	185,400	181,800	171,000	153,300	164,500	145,700	119,500	96,200	100,000	105,400	121,900	148,500	156,600	148,200	126,400	155,200	133,800	156,000	170,500	147,700	164,300	155,600	153,500	155,300	154,500	155,700	0	0	0
Interest and other income (expense), net
-19,900	-20,500	-20,200	-19,300	-18,900	-17,700	-18,200	-18,400	-18,000	-21,700	-8,100	-7,100	-4,600	-4,200	-14,500	-16,200	-19,800	-17,700	-15,300	-6,600	-2,700	-4,100	-10,300	-19,100	-24,600	-23,600	-21,100	-19,100	-14,100	-17,700	-14,300	-9,700	-12,600	-10,100	-8,800	-11,800	-10,300	-5,600	0	0	0
Income before income taxes and noncontrolling interest in consolidated subsidiaries
255,500	280,400	269,400	251,600	247,300	244,700	233,100	215,100	202,000	197,800	197,600	193,200	180,800	177,600	156,500	137,100	144,700	128,000	104,200	89,600	97,300	101,300	111,600	129,400	132,000	124,600	105,300	136,100	119,700	138,300	156,200	138,000	151,700	145,500	144,700	143,500	144,200	150,100	0	0	0
Income tax provision
77,600	82,400	62,300	61,800	63,000	63,700	133,000	121,600	116,000	117,500	45,200	31,400	28,200	23,100	9,100	23,800	23,100	23,100	34,800	26,800	40,800	41,700	42,600	49,800	45,900	42,800	46,100	53,900	50,900	60,100	51,700	53,300	54,300	51,500	60,300	51,300	51,700	53,300	0	0	0
Consolidated net income
177,900	198,000	207,100	189,800	184,300	181,000	100,100	93,500	86,000	80,300	152,400	161,800	152,600	154,500	147,400	113,300	121,600	104,900	69,400	62,800	56,500	59,600	69,000	79,600	86,100	81,800	59,200	82,200	68,800	78,200	104,500	84,700	97,400	94,000	84,400	92,200	92,500	96,800	0	0	0
Net income attributable to noncontrolling interests in consolidated subsidiaries
1,000	800	400	1,000	800	1,300	1,900	1,700	2,000	1,700	0	0	0	-	0	0	-	3,300	3,100	2,800	2,000	2,900	3,200	2,700	2,700	1,700	1,200	0	0	-	0	-	-	1,700	1,900	2,100	1,900	1,400	0	0	0
Net income attributable to Bruker Corporation
176,900	197,200	206,700	188,800	183,500	179,700	98,200	91,800	84,000	78,600	151,000	160,500	151,600	153,600	146,000	111,300	118,700	101,600	66,300	60,000	54,500	56,700	65,800	76,900	83,400	80,100	57,700	80,800	67,800	77,500	103,800	83,900	96,100	92,300	82,500	90,100	90,600	95,400	0	0	0
Net income per common share attributable to Bruker Corporation shareholders:
Basic (in dollars per share)
0.07	0.44	0.40	0.23	0.20	0.50	0.28	0.20	0.17	-0.02	0.23	0.15	0.14	0.43	0.29	0.09	0.14	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.24	0.12	0.13	0.07	0.17	0.17	0.14	0.10
Diluted (in dollars per share)
0.07	0.44	0.39	0.23	0.20	0.49	0.28	0.20	0.17	-0.02	0.23	0.15	0.13	0.43	0.29	0.09	0.14	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.23	0.12	0.13	0.07	0.17	0.17	0.14	0.10
Basic and diluted (in dollars per share)
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.07	0.13	0.04	-	0.03	0.10	0.05	-	0.10	0.14	0.03	-	0.24	0.06	0.09	-	-	-	-	-	-	-	-
Weighted average common shares outstanding:
Basic (in shares)
154,200	153,800	154,200	156,100	156,700	156,400	156,400	156,100	155,900	155,700	157,500	159,500	159,700	160,100	160,800	161,400	163,300	168,400	167,800	168,300	168,300	168,300	168,000	167,600	167,300	165,800	167,000	166,800	166,400	166,300	166,000	166,000	165,700	165,500	165,600	165,400	165,100	164,700	164,500	164,300	164,100
Diluted (in shares)
155,400	155,300	155,600	157,600	157,900	157,400	157,400	157,000	157,000	156,800	158,700	160,400	160,500	160,600	161,500	162,400	164,300	168,300	168,700	169,700	169,700	169,500	169,600	169,500	169,400	168,800	168,700	168,400	168,100	168,300	167,300	167,100	166,900	166,700	166,900	167,300	166,700	165,700	165,700	165,800	165,600
Consolidated net income
177,900	198,000	207,100	189,800	184,300	181,000	100,100	93,500	86,000	80,300	152,400	161,800	152,600	154,500	147,400	113,300	121,600	104,900	69,400	62,800	56,500	59,600	69,000	79,600	86,100	81,800	59,200	82,200	68,800	78,200	104,500	84,700	97,400	94,000	84,400	92,200	92,500	96,800	0	0	0
Comprehensive income (loss)
150,100	155,000	175,100	190,900	136,000	170,800	101,900	121,200	198,200	183,900	178,500	177,600	103,800	122,500	139,100	83,800	145,400	31,500	-37,700	-119,400	-165,500	-94,700	17,200	147,400	162,400	126,400	70,100	68,400	16,600	73,100	81,500	0	77,900	84,100	0	0	0	-	-	-	-
Less: Comprehensive income (loss) attributable to noncontrolling interests
1,800	1,800	1,400	1,700	600	1,300	1,400	1,600	2,800	2,400	1,600	1,500	600	600	800	1,400	2,100	2,300	2,300	1,900	1,600	2,800	3,500	3,000	2,900	1,600	1,100	900	500	300	1,800	700	1,300	1,700	0	0	0	-	-	-	-
Comprehensive income (loss) attributable to Bruker Corporation
150,300	154,700	175,100	189,400	135,600	169,700	100,500	119,600	195,400	181,500	176,900	176,100	103,200	121,900	138,300	82,400	143,300	29,200	-40,000	-121,300	-167,100	-97,500	13,700	144,400	159,500	124,800	69,000	67,500	16,100	72,800	80,700	-700	76,600	82,400	0	0	0	-	-	-	-
Dividend declared per common share (in dollars per share)
-	-	0.04	0.04	-	-	0.04	0.04	0.04	-	0.04	0.04	0.04	0.04	0.04	0.04	0.04	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Product
Total revenue
1,706,700	1,744,700	1,706,100	1,651,000	1,607,400	1,576,600	0	1,535,000	1,512,800	1,479,500	1,428,500	1,392,300	1,352,000	1,345,400	1,358,400	1,364,800	1,395,400	1,381,100	1,413,500	1,441,100	1,503,800	1,571,900	1,618,700	1,641,500	1,638,200	1,611,400	1,575,400	1,569,000	1,544,000	1,556,500	1,515,900	1,503,800	1,485,300	1,445,600	1,395,400	1,298,600	1,213,500	1,145,400	0	0	0
Total cost of revenue
861,500	878,500	857,400	834,300	813,000	801,100	0	797,800	800,600	787,700	766,500	743,100	713,900	711,400	733,100	754,000	783,200	774,200	802,900	824,400	850,100	896,000	919,700	913,700	913,500	891,700	849,700	847,900	836,200	837,200	825,900	821,700	808,100	792,500	759,700	700,600	658,000	621,500	0	0	0
Service
Total revenue
323,200	322,400	315,600	316,400	311,400	311,700	0	299,000	292,600	278,200	268,600	260,900	257,300	254,700	250,900	247,400	242,100	235,500	232,200	229,400	228,900	231,800	230,700	227,800	222,800	219,300	219,100	216,900	211,400	210,000	204,800	203,700	203,300	194,800	188,200	177,500	163,200	151,100	0	0	0
Total cost of revenue
200,300	198,300	196,600	196,700	196,000	193,400	0	182,000	171,600	160,800	154,100	149,000	148,300	150,000	148,800	148,200	145,200	139,700	136,800	139,900	144,600	149,600	149,900	149,200	145,800	142,500	144,900	138,600	129,500	124,800	116,900	112,400	111,100	106,700	103,100	96,500	86,700	79,400	0	0	0
Other
Total revenue
5,300	5,500	4,600	4,400	6,500	7,300	0	7,500	7,300	8,200	8,600	10,800	11,500	11,200	9,900	9,200	8,200	7,200	7,900	6,800	6,000	5,200	3,600	2,900	8,700	8,700	10,100	27,500	23,800	24,900	28,500	12,300	11,700	11,300	9,100	8,400	7,500	8,400	0	0	0
Total cost of revenue
500	500	500	300	1,000	1,100	0	2,000	1,500	1,400	2,100	2,600	3,700	4,600	3,700	3,300	2,100	1,300	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-