2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $32B | $39B | $45B | $43B | $43B |
Cost of Revenue | $16B | $19B | $25B | $26B | $25B |
Gross Profit | $17B | $20B | $20B | $17B | $18B |
Gross Profit % | 51% | 52% | 43% | 40% | 41% |
R&D Expenses | $1.2B | $1.4B | $1.5B | $1.3B | $1.4B |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $6.4B | $7.7B | $7B | $6B | $6.3B |
Dep. & Amort. | $2.3B | $2.6B | $3.4B | $3.4B | $3.1B |
Def. Tax | -$552M | -$406M | -$995M | -$1.3B | -$1.2B |
Stock Comp. | $196M | $230M | $307M | $278M | $301M |
Chg. in WC | -$395M | -$1.6B | -$1B | -$537M | -$334M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $10B | $4.5B | $8.5B | $8.1B | $4B |
ST Investments | $0 | $0 | $0 | -$2B | $1.6B |
Cash & ST Inv. | $10B | $4.5B | $8.5B | $8.1B | $5.6B |
Receivables | $6.5B | $8.9B | $9.4B | $9.7B | $8.2B |
Inventory | $4B | $5.1B | $5.6B | $5.1B | $5B |
Thermo Fisher delivered a strong Q1, with revenue of $10.36B, adjusted operating income of $2.27B, and adjusted EPS up 1% to $5.15, exceeding expectations despite macroeconomic uncertainty and two fewer selling days.
The company updated its 2025 guidance to reflect recent macro changes, including tariffs and US policy shifts: revenue is now expected in the range of $43.3B–$44.2B, organic growth of 1–3%, and adjusted EPS of $21.76–$22.84; adjusted operating margin is expected to be 22–22.6%.
Tariffs between the US and China are expected to create a $400M revenue headwind and a $375M operating income headwind in 2025, but Thermo Fisher is implementing mitigation actions expected to fully offset these impacts by 2026; non-China tariffs are expected to have no net EPS impact for 2025.
The company continues to invest in innovation and capacity, including a $4.1B acquisition of Sorbentum’s purification and filtration business (expected to close by end of 2025) and $2B in US manufacturing and R&D over four years; $2B in share buybacks were completed in Q1 and the dividend was increased by 10%.
End market performance was mixed: pharma/biotech grew low single digits (despite vaccine/therapy runoff), industrial/applied and diagnostics/healthcare also grew low single digits, while academic/government declined due to US and China macro conditions; guidance assumes continued softness in US academic/government for the year, with potential upside if appropriations improve.