Thermo Fisher Scientific cash flow statement
In fiscal 2025, Thermo Fisher Scientific's operations generated $7.82bn of cash; it spent $1.52bn on capital projects, leaving free cash flow of $6.29bn. It returned $636m in dividends and $3.00bn through buybacks.
Cash flow statement
| Fiscal year | 2009Dec 2009 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMSept 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | 1,659 | 1,498 | 1,691 | 2,040 | 2,011 | 2,620 | 2,942 | 3,258 | 4,005 | 4,543 | 4,973 | 8,289 | 9,312 | 9,154 | 8,406 | 8,667 | 7,818 | 9,324 |
| Depreciation and amortisation | 763 | 740 | 860 | 984 | 1,000 | 1,685 | 1,688 | 1,758 | 2,033 | 2,267 | 564 | 658 | 831 | 986 | 1,068 | 1,156 | 1,050 | 1,236 |
| Stock-based pay | 67 | 82 | 80 | 78 | 91 | 117 | 125 | 133 | 159 | 181 | 181 | 196 | 230 | 307 | 278 | 301 | 310 | 344 |
| Capital spending | 200 | 245 | 261 | 315 | 282 | 428 | 423 | 444 | 508 | 758 | 926 | 1,474 | 2,523 | 2,243 | 1,479 | 1,400 | 1,525 | 1,728 |
| Free cash flow | 1,459 | 1,252 | 1,430 | 1,724 | 1,728 | 2,192 | 2,519 | 2,814 | 3,497 | 3,785 | 4,047 | 6,815 | 6,789 | 6,911 | 6,927 | 7,267 | 6,293 | 7,596 |
| Free cash flow after stock pay | 1,392 | 1,171 | 1,350 | 1,646 | 1,637 | 2,075 | 2,394 | 2,681 | 3,338 | 3,604 | 3,866 | 6,619 | 6,559 | 6,604 | 6,649 | 6,966 | 5,983 | 7,252 |
| Dividends paid | — | — | 0 | 142 | 216 | 235 | 241 | 238 | 237 | 266 | 297 | 337 | 395 | 455 | 523 | 583 | 636 | 673 |
| Share buybacks | 415 | 1,013 | 1,338 | 1,150 | 90 | 0 | 500 | 1,250 | 750 | 500 | 1,500 | 1,500 | 2,000 | 3,000 | 3,000 | 4,000 | 3,000 | 4,037 |
| Shares issued | 54 | 77 | 158 | 0 | 0 | 2,942 | 0 | 0 | 1,690 | 0 | 0 | — | — | — | — | — | — | — |
| Quarter | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 | 2026 Q3Sept 2026 |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | 3,290 | 723 | 1,399 | 2,239 | 3,457 | 1,192 | 2,125 | 2,550 |
| Depreciation and amortisation | 304 | 276 | 256 | 227 | 292 | 306 | 331 | 307 |
| Stock-based pay | 79 | 75 | 81 | 70 | 84 | 83 | 82 | 95 |
| Capital spending | 480 | 362 | 294 | 404 | 465 | 376 | 450 | 437 |
| Free cash flow | 2,810 | 361 | 1,105 | 1,835 | 2,992 | 816 | 1,675 | 2,113 |
| Free cash flow after stock pay | 2,731 | 286 | 1,024 | 1,765 | 2,908 | 733 | 1,593 | 2,018 |
Compare with peers
- Danaher Corporation cash flow
- IQVIA cash flow
- Icon PLC cash flow
- Agilent Technologies cash flow
- Avantor, Inc. cash flow
Head to head: DHR vs TMOIQV vs TMOICLR vs TMO
More: Life Sciences Tools & Services stocks compared, Health Care sector, rankings of US companies