Data is not available at this time.
Thermo Fisher Scientific Inc. is a global leader in the life sciences and diagnostics industry, providing a comprehensive portfolio of analytical instruments, reagents, consumables, software, and services. The company operates across four key segments: Life Sciences Solutions, Analytical Instruments, Specialty Diagnostics, and Laboratory Products & Services. Its revenue model is diversified, combining high-margin instrument sales with recurring revenue from consumables and services, ensuring stability and growth. Thermo Fisher serves a broad customer base, including pharmaceutical companies, academic institutions, and healthcare providers, leveraging its scale and technological expertise to maintain a dominant market position. The company’s strategic acquisitions, such as PPD and Binding Site Group, have further strengthened its capabilities in clinical research and diagnostics, enhancing its competitive moat. With a focus on innovation and operational efficiency, Thermo Fisher is well-positioned to capitalize on long-term trends in biopharma, precision medicine, and environmental testing.
Thermo Fisher reported revenue of $42.9 billion for FY 2024, reflecting steady growth driven by strong demand across its segments. Net income stood at $6.3 billion, with diluted EPS of $16.53, underscoring robust profitability. Operating cash flow was $8.7 billion, supported by efficient working capital management. Capital expenditures of $1.4 billion indicate continued investment in capacity and innovation, aligning with long-term growth objectives.
The company demonstrates strong earnings power, with a disciplined approach to capital allocation. Its high-margin recurring revenue streams, particularly in consumables and services, enhance cash flow stability. Thermo Fisher’s capital efficiency is evident in its ability to generate significant operating cash flow relative to capital expenditures, enabling strategic investments and shareholder returns.
Thermo Fisher maintains a solid balance sheet, with $4.0 billion in cash and equivalents. Total debt of $31.3 billion reflects its acquisitive strategy, but the company’s strong cash flow generation supports manageable leverage. The balance sheet remains well-structured to fund growth initiatives while maintaining financial flexibility.
Thermo Fisher has consistently delivered growth through organic expansion and strategic acquisitions. The company’s dividend policy, with a payout of $1.53 per share, reflects a commitment to returning capital to shareholders while retaining sufficient funds for reinvestment. Growth is expected to remain robust, driven by trends in biopharma outsourcing and diagnostics.
The market values Thermo Fisher for its resilient business model and growth prospects. Its premium valuation reflects expectations of sustained revenue expansion and margin stability, supported by its leadership in high-growth life sciences and diagnostics markets.
Thermo Fisher’s strategic advantages include its scale, diversified portfolio, and technological leadership. The company is poised to benefit from increasing R&D spending in biopharma and demand for precision diagnostics. Its outlook remains positive, with opportunities for further margin expansion and market share gains.
10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |