Thermo Fisher Scientific Inc (TMO) Financial Statements (2026 and earlier)
Company Profile
| Business Address |
168 THIRD AVENUE WALTHAM, MA 02451 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 3829 - Measuring and Controlling Devices, Not Elsewhere Classified (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in millions)
| 9/30/2025 MRQ | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 5,570 | 8,077 | 8,524 | 4,477 | 10,325 | 2,399 | |||
| Cash and cash equivalent | 4,009 | 8,077 | 8,524 | 4,477 | 10,325 | 2,399 | |||
| Short-term investments | 1,561 | ||||||||
| Receivables | 8,191 | 8,221 | 8,115 | 7,977 | 5,741 | 4,349 | |||
| Inventory, net of allowances, customer advances and progress billings | 4,978 | 5,088 | 5,634 | 5,051 | 4,029 | 3,370 | |||
| Inventory | 4,978 | 5,088 | 5,634 | 5,051 | 4,029 | 3,370 | |||
| Contract with customer, asset, after allowance for credit loss | 1,435 | 1,443 | 1,312 | 968 | 731 | 603 | |||
| Other current assets | 1,964 | 1,760 | 1,644 | 1,640 | 1,131 | 1,172 | |||
| Other undisclosed current assets | (1) | ||||||||
| Total current assets: | 22,137 | 24,589 | 25,229 | 20,113 | 21,957 | 11,893 | |||
| Noncurrent Assets | |||||||||
| Property, plant and equipment | 9,306 | 9,448 | 9,280 | 8,333 | 5,912 | 4,749 | |||
| Intangible assets, net (including goodwill) | 61,386 | 60,690 | 58,638 | 62,037 | 38,726 | 39,728 | |||
| Goodwill | 45,853 | 44,020 | 41,196 | 41,924 | 26,041 | 25,714 | |||
| Intangible assets, net (excluding goodwill) | 15,533 | 16,670 | 17,442 | 20,113 | 12,685 | 14,014 | |||
| Other noncurrent assets | 4,492 | 3,999 | 4,007 | 4,640 | 2,457 | 2,011 | |||
| Total noncurrent assets: | 75,184 | 74,137 | 71,925 | 75,010 | 47,095 | 46,488 | |||
| TOTAL ASSETS: | 97,321 | 98,726 | 97,154 | 95,123 | 69,052 | 58,381 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 5,067 | 4,468 | 5,476 | 5,294 | 4,091 | 2,930 | |||
| Employee-related liabilities | ✕ | ✕ | ✕ | ✕ | 2,427 | 1,916 | 1,010 | ||
| Accounts payable | 3,079 | 2,872 | 3,381 | 2,867 | 2,175 | 1,920 | |||
| Accrued liabilities | 1,988 | 1,596 | 2,095 | ||||||
| Deferred revenue | 2,852 | 2,689 | 2,601 | 2,655 | 1,271 | 916 | |||
| Debt | 2,214 | 3,609 | 5,579 | 2,537 | 2,628 | 676 | |||
| Other liabilities | 3,199 | 3,246 | 3,354 | 2,950 | 2,314 | 1,675 | |||
| Total current liabilities: | 13,332 | 14,012 | 17,010 | 13,436 | 10,304 | 6,197 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation, including: | 29,061 | 31,308 | 28,909 | 32,333 | 19,107 | 17,076 | |||
| Long-term debt, excluding current maturities | 19,107 | 17,076 | |||||||
| Other undisclosed long-term debt and lease obligation | 29,061 | 31,308 | 28,909 | 32,333 | |||||
| Liabilities, other than long-term debt | 5,257 | 6,564 | 7,087 | 8,377 | 5,134 | 5,433 | |||
| Deferred income tax liabilities | 1,268 | 1,922 | 2,849 | 3,837 | 1,794 | 2,192 | |||
| Other liabilities | 3,989 | 4,642 | 4,238 | 4,540 | 3,340 | 3,241 | |||
| Other undisclosed noncurrent liabilities | |||||||||
| Total noncurrent liabilities: | 34,318 | 37,872 | 35,996 | 40,710 | 24,241 | 22,509 | |||
| Total liabilities: | 47,650 | 51,884 | 53,006 | 54,146 | 34,545 | 28,706 | |||
| Temporary equity, including noncontrolling interest | 120 | 118 | 116 | 122 | |||||
| Equity | |||||||||
| Equity, attributable to parent, including: | 49,584 | 46,735 | 43,978 | 40,793 | 34,507 | 29,675 | |||
| Common stock | 444 | 442 | 441 | 439 | 437 | 434 | |||
| Treasury stock, value | (19,226) | (15,133) | (12,017) | (8,922) | (6,818) | (5,236) | |||
| Additional paid in capital | 17,962 | 17,286 | 16,743 | 16,174 | 15,579 | 15,064 | |||
| Accumulated other comprehensive loss | (2,697) | (3,224) | (3,099) | (2,329) | (2,807) | (2,679) | |||
| Retained earnings | 53,102 | 47,364 | 41,910 | 35,431 | 28,116 | 22,092 | |||
| Other undisclosed equity, attributable to parent | (1) | ||||||||
| Equity, attributable to noncontrolling interest | (33) | (11) | 54 | 62 | |||||
| Other undisclosed equity | |||||||||
| Total equity: | 49,551 | 46,724 | 44,032 | 40,855 | 34,507 | 29,675 | |||
| TOTAL LIABILITIES AND EQUITY: | 97,321 | 98,726 | 97,154 | 95,123 | 69,052 | 58,381 | |||
Income Statement (P&L) ($ in millions)
| 9/30/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 42,879 | 42,857 | 44,915 | 39,211 | 32,218 | 25,542 | ||
| Cost of revenue | (23,256) | (23,465) | (23,595) | (17,850) | (14,532) | (12,002) | ||
| Gross profit: | 19,623 | 19,392 | 21,320 | 21,361 | 17,686 | 13,540 | ||
| Operating expenses | (12,286) | (12,533) | (12,927) | (11,333) | (9,892) | (8,946) | ||
| Other undisclosed operating income | ||||||||
| Operating income: | 7,337 | 6,859 | 8,393 | 10,028 | 7,794 | 4,594 | ||
| Nonoperating income (expense) | 1,090 | 814 | 168 | (651) | (16) | 152 | ||
| Investment income, nonoperating | 1,078 | 879 | 272 | 43 | 65 | 224 | ||
| Other nonoperating income (expense) | 12 | (65) | (104) | (694) | (81) | (72) | ||
| Interest and debt expense | (1,390) | (1,375) | (726) | (536) | (553) | (676) | ||
| Other undisclosed income from continuing operations before equity method investments, income taxes | ||||||||
| Income from continuing operations before equity method investments, income taxes: | 7,037 | 6,298 | 7,835 | 8,841 | 7,225 | 4,070 | ||
| Income (loss) from equity method investments | (42) | (59) | (172) | (4) | ||||
| Income from continuing operations before income taxes: | 6,995 | 6,239 | 7,663 | 8,837 | 7,225 | 4,070 | ||
| Income tax expense | (657) | (284) | (703) | (1,109) | (850) | (374) | ||
| Income from continuing operations: | 6,338 | 5,955 | 6,960 | 7,728 | 6,375 | 3,696 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | ✕ | 7,728 | 6,375 | 3,696 | |
| Other undisclosed net loss | ||||||||
| Net income: | 6,338 | 5,955 | 6,960 | 7,728 | 6,375 | 3,696 | ||
| Net income (loss) attributable to noncontrolling interest | (3) | 40 | (10) | (3) | ||||
| Other undisclosed net income attributable to parent | ||||||||
| Net income available to common stockholders, diluted: | 6,335 | 5,995 | 6,950 | 7,725 | 6,375 | 3,696 | ||
Comprehensive Income ($ in millions)
| 9/30/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 6,338 | 5,955 | 6,960 | 7,728 | 6,375 | 3,696 | ||
| Net income attributable to redeemable noncontrolling interest | 23 | ✕ | ✕ | ✕ | ✕ | ✕ | ||
| Other comprehensive income (loss) | 520 | (133) | (777) | 478 | (3) | 29 | ||
| Other undisclosed comprehensive loss | ||||||||
| Comprehensive income: | 6,858 | 5,822 | 6,183 | 8,206 | 6,372 | 3,725 | ||
| Comprehensive income (loss), net of tax, attributable to noncontrolling interest | 4 | 48 | (3) | (2) | ||||
| Other undisclosed comprehensive loss, net of tax, attributable to parent | (125) | (210) | ||||||
| Comprehensive income, net of tax, attributable to parent: | 6,862 | 5,870 | 6,180 | 8,204 | 6,247 | 3,515 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.