Thermo fisher scientific inc. (TMO)
Income statement / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jul'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11Dec'10Sep'10Jun'10Mar'10Dec'09Sep'09Jun'09Mar'09Sep'08
Revenues
Revenues

25,647

25,542

25,220

24,868

24,630

24,358

23,898

23,094

22,006

20,918

19,824

19,199

18,744

18,274

17,973

17,605

17,341

16,965

16,805

16,853

16,904

16,889

15,863

14,884

13,802

13,090

12,882

12,776

12,644

12,509

12,301

12,148

11,894

11,558

11,050

10,745

10,487

10,393

10,322

10,224

10,112

9,741

9,858

0

0

0

Costs and Operating Expenses:
Selling, general and administrative expenses

6,167

6,144

6,142

6,093

6,070

6,057

6,026

5,936

5,685

5,504

5,285

5,160

5,092

4,971

4,900

4,759

4,687

4,612

4,658

4,753

4,856

4,896

4,558

4,178

3,793

3,446

3,404

3,394

3,360

3,354

3,318

3,284

3,222

3,106

2,966

2,838

2,739

2,728

2,676

2,661

2,649

2,575

2,617

0

0

0

Research and development expenses

1,000

1,003

992

985

981

967

949

926

906

887

865

832

792

754

722

710

702

692

694

698

707

691

613

534

447

395

389

385

382

376

373

368

357

340

322

306

293

284

273

262

251

243

238

0

0

0

Restructuring and other costs, net

-386

-413

-427

-485

16

50

37

113

118

97

143

149

162

189

189

149

134

116

101

-24

16

-598

-608

-486

-526

77

84

88

91

82

81

77

93

96

91

89

58

60

57

60

62

58

52

0

0

0

Total costs and operating expenses

21,067

20,948

20,710

20,392

20,713

20,575

20,306

19,780

18,880

17,958

17,059

16,527

16,184

15,816

15,586

15,196

14,974

14,629

14,520

14,491

14,790

14,386

13,544

12,813

11,704

11,480

11,327

11,261

11,136

11,027

10,871

10,754

10,603

10,308

9,844

9,553

9,262

9,205

9,185

9,114

9,042

8,764

8,847

0

0

0

Operating Income

4,580

4,594

4,510

4,476

3,917

3,783

3,592

3,314

3,126

2,960

2,764

2,671

2,560

2,458

2,386

2,408

2,366

2,336

2,285

2,362

2,114

2,503

2,318

2,070

2,098

1,609

1,555

1,515

1,507

1,482

1,429

1,393

1,290

1,250

1,205

1,192

1,225

1,188

1,136

1,109

1,070

976

1,010

0

0

0

Interest Income

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Interest Expense

613

676

1,014

1,036

1,008

667

601

549

557

592

-503

-462

-456

-434

-432

-413

-389

-400

-394

-400

-420

-415

-391

-363

-347

-290

-269

-252

-206

-212

-191

-185

-145

-118

-105

-71

-98

-100

-121

-134

-124

-122

-106

0

0

0

Other Income, Net

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income Before Income Taxes

4,081

4,070

4,044

4,032

3,445

3,262

3,070

2,740

2,560

2,429

2,261

2,208

2,104

2,024

1,954

1,994

1,977

1,936

1,890

1,961

1,694

2,087

1,927

1,707

1,751

1,319

1,285

1,262

1,301

1,269

1,238

1,208

1,144

1,132

1,099

1,120

1,127

1,087

1,015

975

946

853

904

0

0

0

Provision for Income Taxes

412

374

452

491

271

324

500

345

304

201

-69

-61

-69

-1

-44

-7

-20

-44

-87

-8

-42

191

293

225

269

40

-36

-40

-17

11

73

76

87

109

95

123

118

101

73

70

63

46

112

0

0

0

Income from Continuing Operations

-

-

-

-

-

-

-

-

-

-

0

0

-

2,025

1,998

2,002

1,997

1,980

1,843

0

0

-

0

-

-

1,279

1,321

1,303

1,318

1,258

1,165

1,132

1,057

1,023

1,004

997

1,008

986

942

904

882

807

791

0

0

0

Loss from Discontinued Operations (net of income tax benefit of $0, $0 and $2)

-

-

-

-

-

-

-

-

-

-

0

0

-

-3

-4

-5

-5

-5

0

0

0

-

0

-

-

-5

-4

-8

-15

-19

-18

-15

-7

1

28

39

47

47

0

0

0

-

-

-

-

-

Loss on Disposal of Discontinued Operations, Net (net of income tax benefit of $3.2 and $33.2)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-9

-14

-65

-61

-56

-51

305

304

305

305

-0

2

2

2

0

-

0

0

-

0

Net Income

3,669

3,696

3,592

3,541

3,174

2,938

2,568

2,393

2,253

2,225

2,326

2,266

2,170

2,022

1,994

1,997

1,992

1,975

1,974

1,969

1,736

1,894

1,635

1,481

1,480

1,273

1,307

1,280

1,236

1,177

1,090

1,065

1,355

1,329

1,338

1,341

1,055

1,035

1,011

964

933

850

795

0

0

0

Basic (in dollars per share)

-

-

-

-

-

-

-

-

-

-

1.35

1.57

-

1.60

1.20

1.31

1.02

1.52

1.20

1.28

0.97

-

1.17

-

-

0.95

0.88

0.77

0.95

1.07

0.83

0.80

0.76

0.78

0.70

0.57

0.64

0.69

0.65

0.56

0.55

0.56

0.54

0.50

0.36

510,000.00

Diluted (in dollars per share)

-

-

-

-

-

-

-

-

-

-

1.34

1.56

-

1.60

1.19

1.30

1.01

1.51

1.19

1.27

0.96

-

1.16

-

-

0.94

0.86

0.76

0.94

1.06

0.82

0.79

0.76

0.77

0.70

0.56

0.63

0.68

0.64

0.55

0.54

0.54

0.53

0.49

0.35

490,000.00

Earnings per Share
Basic (in dollars per share)

1.99

2.51

1.89

2.80

2.04

2.24

1.76

1.87

1.44

1.31

1.35

1.57

1.41

1.59

1.20

1.31

1.02

1.52

1.19

1.28

0.97

1.50

1.18

0.70

1.38

0.94

0.88

0.77

0.94

1.04

0.80

0.64

0.76

0.77

0.70

1.37

0.65

0.75

0.67

0.58

0.57

0.66

0.54

0.50

0.36

520,000.00

Diluted (in dollars per share)

1.97

2.50

1.88

2.77

2.02

2.21

1.75

1.85

1.43

1.29

1.34

1.56

1.40

1.59

1.19

1.30

1.01

1.51

1.18

1.27

0.96

1.49

1.17

0.69

1.36

0.93

0.86

0.76

0.93

1.04

0.79

0.63

0.75

0.77

0.69

1.36

0.64

0.74

0.66

0.57

0.56

0.64

0.53

0.49

0.35

500,000.00

Weighted Average Shares
Basic (in shares)

397

399

401

400

400

401

402

403

402

403

396

390

391

395

394

393

395

400

399

398

397

400

399

399

393

361

361

360

358

358

362

367

367

373

379

381

388

393

400

409

409

408

407

415

417

419

Diluted (in shares)

400

402

404

403

403

406

406

406

406

405

400

393

394

395

397

396

398

403

402

401

401

404

403

403

398

370

367

363

361

361

365

369

370

376

382

385

394

399

404

415

418

422

420

423

425

438

Cash Dividends Declared per Common Share (in dollars per share)

-

-

-

-

-

-

-

-

-

-

-

0.15

0.15

-

0.15

0.15

0.15

0.15

0.15

0.15

0.15

0.15

0.15

0.15

0.15

0.15

0.15

0.15

0.15

0.15

0.13

0.13

0.13

0.00

0.00

0.00

0.00

-

-

-

-

-

-

-

-

-

Product [Member]
Revenues

19,406

19,496

19,406

19,179

19,060

18,868

18,549

18,210

17,800

17,374

16,891

16,525

16,123

15,712

15,485

15,189

14,970

14,668

14,568

14,626

14,727

14,715

13,756

12,858

11,867

11,215

11,060

10,980

10,872

10,777

10,569

10,435

10,189

9,896

9,462

9,215

9,031

8,977

9,037

8,907

8,749

8,365

8,297

0

0

0

Cost of revenues

9,963

10,037

9,973

9,859

9,771

9,682

9,500

9,317

9,171

8,975

8,761

8,612

8,407

8,212

8,099

7,929

7,796

7,584

7,496

7,516

7,722

7,934

7,577

7,250

6,709

6,309

6,243

6,207

6,132

6,101

5,998

5,953

5,880

5,733

5,481

5,358

5,269

5,264

5,347

5,289

5,225

5,035

5,031

0

0

0

Service [Member]
Revenues

6,241

6,046

5,814

5,689

5,570

5,490

5,349

4,884

4,206

3,544

2,933

2,673

2,620

2,562

2,487

2,415

2,370

2,297

2,237

2,227

2,177

2,174

2,107

2,025

1,935

1,875

1,822

1,796

1,772

1,732

1,732

1,712

1,704

1,662

1,588

1,530

1,456

1,415

1,284

1,316

1,363

1,375

1,561

0

0

0

Cost of revenues

4,323

4,177

4,030

3,940

3,875

3,819

3,794

3,488

3,000

2,495

2,003

1,774

1,729

1,690

1,674

1,648

1,652

1,625

1,569

1,547

1,488

1,462

1,404

1,337

1,279

1,251

1,206

1,185

1,170

1,113

1,099

1,071

1,050

1,031

984

959

902

866

830

840

853

851

908

0

0

0