| Cash Flow | 2025-09-27 | 2025-06-28 | 2025-03-29 | 2024-09-28 |
|---|---|---|---|---|
| Net income | 4,751 | 3,130 | 1,511 | 4,514 |
| Depreciation of property, plant and equipment | 758 | 532 | 276 | 852 |
| Amortization of acquisition-related intangible assets | 1,294 | 859 | 429 | 1,514 |
| Change in deferred income taxes | -728 | -601 | 279 | 1,007 |
| Stock-based compensation | 226 | 156 | 75 | 222 |
| Other net non-cash expenses | -315 | -198 | -135 | -254 |
| Changes in assets and liabilities, excluding the effects of acquisitions | 2,255 | 2,151 | 1,425 | 973 |
| Net cash provided by operating activities | 4,361 | 2,122 | 723 | 5,377 |
| Purchases of property, plant and equipment | 1,060 | 656 | 362 | 920 |
| Proceeds from sale of property, plant and equipment | 17 | 13 | 12 | 40 |
| Proceeds from cross-currency interest rate swap interest settlements | 218 | 134 | 87 | 203 |
| Acquisitions, net of cash acquired | 4,037 | - | - | 3,132 |
| Purchases of investments | 351 | 311 | 264 | 2,065 |
| Proceeds from sales and maturities of investments | 254 | - | - | - |
| Other investing activities, net | -20 | -6 | -1 | -14 |
| Net cash used in investing activities | -4,938 | -815 | -527 | -5,861 |
| Net proceeds from issuance of debt | 2,840 | 2,840 | 2,840 | 1,204 |
| Repayment of debt | 1,625 | 1,625 | 838 | 1,107 |
| Proceeds from issuance of commercial paper | 1,095 | - | - | 0 |
| Repayments of commercial paper | 597 | - | - | 0 |
| Purchases of company common stock | 2,963 | 2,000 | 2,000 | 3,000 |
| Dividends paid | 474 | 311 | 149 | 434 |
| Other financing activities, net | -1 | 3 | 45 | 212 |
| Net cash used in financing activities | -1,725 | -1,093 | -102 | -3,126 |
| Exchange rate effect on cash | 273 | 348 | 37 | 182 |
| Decrease in cash, cash equivalents and restricted cash | -2,029 | 563 | 132 | -3,427 |
| Cash and cash equivalents at beginning of period | 4,040 | 4,040 | 4,040 | 8,097 |
| Cash and cash equivalents at end of period | 2,011 | 4,603 | 4,172 | 4,670 |
THERMO FISHER SCIENTIFIC INC. (TMO)
THERMO FISHER SCIENTIFIC INC. (TMO)