Thermo Fisher Scientific Inc. Financial Ratios — TMO.NE

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	20.6	15.46	14.78	19	16.9	15.04	14.5	16.57	17.75	24.96	23.98	17.77	13.3	12.5	11.85
Return on Assets (%)	5.52	4.34	4.29	5.07	4.72	4.66	4.34	5.2	6.45	10.01	9.41	7.23	6.12	6.46	6.46
Return on Capital (%)	13.48	9.65	8.77	10.36	- -	- -	8.1	9.38	10.99	15.15	13.51	10.28	9.19	9.05	8.69
Return on Invested Capital (%)	6.16	6.96	6.57	5.54	- -	- -	6.63	7.44	8.1	13.47	13.57	10.05	8.73	8.62	8.65
Gross Margin (%)	41.47	42.33	42.24	44.36	45.72	45.81	45.17	44.57	44.35	49.67	50.08	42.24	39.9	41.28	40.93
EBITDA Margin (%)	19.09	20.37	20.53	21.25	24.4	24.11	24.33	25.04	25.28	31.72	32.69	26.47	25.02	25.25	24.44
Operating Margin (%)	11.66	12.5	12.89	11.28	14.45	14.49	14.61	15.74	16.37	24.5	26.08	18.94	17.08	18	18.2
Incremental Operating Margin (%)	8.49	22.81	21.21	5.72	725.73	14.9	15.51	22.56	29.39	55.6	33.35	-30.12	57.77	1,813.64	23.42
Pretax Margin (%)	9.8	10.15	10.08	12.36	11.41	11.08	11.61	13.39	15.94	22.44	22.55	17.44	14.7	16.41	16.4
Profit Margin (%)	11.51	9.42	9.73	11.22	11.64	11.06	10.64	12.06	14.47	19.79	19.7	15.47	13.99	14.77	15.05
Net Income to Common Margin (%)	11.51	9.42	9.73	11.22	11.64	11.06	10.64	12.06	14.47	19.79	19.7	15.47	13.99	14.77	15.05
Effective Tax Rate (%)	9.66	0.87	3.06	9.18	- -	- -	8.28	9.93	9.18	11.76	12.54	8.97	4.51	9.34	7.48
Dvd Payout Ratio (%)	- -	11.3	16.9	12.39	12.17	11.75	10.64	9.05	8.03	5.28	5.11	6.53	8.84	9.19	9.44
Sustainable Growth Rate (%)	20.6	13.72	12.28	16.65	14.85	13.27	12.96	15.07	16.32	23.64	22.76	16.61	12.12	11.35	10.73

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	7,028	7,124	10,487	14,564	12,472	16,627	21,008	18,990	17,752	21,735	34,870	34,488	34,917	31,275	39,385
ST Debt	1,273	93	988	2,212	1,052	1,255	2,135	1,271	676	2,628	2,537	5,579	3,609	2,214	3,533
LT Debt	5,755	7,031	9,500	12,352	11,420	15,372	18,873	17,719	17,076	19,107	32,333	28,909	31,308	29,061	35,852
Total Debt/EBITDA	3.18	2.8	3.9	4.06	3.01	3.77	4.13	3.11	2.75	2.13	2.72	2.9	3.26	2.89	3.62
Net Debt/EBITDA	2.72	2.48	1.73	3.68	2.9	3.6	3.87	2.77	2.38	1.12	2.37	2.18	2.5	2.52	2.71
Total Debt/EBIT	5.22	4.55	6.22	7.65	5.09	6.28	6.87	4.95	4.25	2.75	3.41	4.05	4.77	4.05	4.86
Net Debt/EBIT	4.46	4.04	2.76	6.94	4.9	5.98	6.44	4.41	3.67	1.45	2.97	3.05	3.67	3.53	3.64
EBITDA to Interest Expense	12.59	10.55	10.25	7.48	9.98	9.39	8.6	9.15	9.55	18.48	23.91	16.37	7.8	7.79	7.67
EBITDA-CapEx/Interest Expense	11.1	9.24	9.18	6.59	8.96	8.45	7.74	8.01	8.18	15.81	19.21	13.29	6.72	6.78	6.6
EBIT to Interest Expense	7.69	6.47	6.44	3.97	5.91	5.64	5.16	5.75	6.18	14.27	19.08	11.72	5.32	5.55	5.72
Interest Expense	175	242	262	480	415	469	592	667	676	553	536	726	1,375	1,390	1,419
Common Equity/Total Assets	26.54	29.55	28.63	25.24	30.74	31.24	28.84	34.02	38.58	41.35	37.71	43.59	48.42	55.02	54.01
Long-Term Debt/Equity (%)	38.27	45.47	56.36	60.11	53.49	71.36	74.27	64.23	57.54	55.36	78.91	65.48	66.84	58.51	66.97
Long-Term Debt/Capital (%)	40.67	46.15	48.44	48.67	45.63	49.64	50.53	46.48	42.4	37.99	45.59	37.54	37.8	34.23	36.17
Long-Term Debt/Total Assets (%)	21.45	25.62	29.81	28.82	27.97	33.48	33.3	31.51	29.25	27.67	33.99	29.76	31.71	29.86	32.49
Total Debt/Equity (%)	46.73	46.07	62.22	70.88	58.42	77.19	82.67	68.84	59.82	62.97	85.1	78.12	74.54	62.96	73.57
Total Debt/Capital (%)	49.67	46.76	53.48	57.39	49.84	53.69	56.25	49.82	44.07	43.21	49.17	44.78	42.16	36.83	39.74
Total Debt/Total Assets (%)	26.19	25.96	32.91	33.99	30.54	36.22	37.07	33.77	30.41	31.48	36.66	35.5	35.37	32.14	35.69
Net Debt to Equity	39.98	40.86	27.65	64.34	56.3	73.54	77.41	61.22	51.74	33.06	74.17	58.81	57.3	54.89	55.16
Net Debt/Capital (%)	45.77	43.79	33.82	55	48.91	52.48	54.62	46.89	40.53	28.54	45.74	37.91	35.9	33.7	33.09
EBITDA	2,207	2,548	2,687	3,590	4,140	4,405	5,090	6,100	6,458	10,218	12,817	11,888	10,724	10,825	10,890
EBITDA-CapEx	1,946	2,233	2,405	3,162	3,717	3,961	4,582	5,342	5,532	8,744	10,294	9,645	9,245	9,425	9,365
Operating Income (Loss)	1,347	1,564	1,687	1,905	2,452	2,647	3,057	3,833	4,181	7,893	10,225	8,507	7,318	7,717	8,110

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.33	0.39	1.87	0.25	0.11	0.16	0.19	0.34	0.39	1	0.33	0.5	0.58	0.42	0.67
Current Ratio	1.55	2.31	3.16	1.22	1.38	1.44	1.34	1.73	1.92	2.13	1.5	1.48	1.75	1.66	1.89
Quick Ratio	0.89	1.25	2.49	0.72	0.78	0.87	0.74	1.09	1.19	1.63	1	1.06	1.27	1.14	1.36
CFO/Avg Current Liab	0.7	0.78	0.77	0.62	0.62	0.72	0.67	0.69	0.81	1	0.78	0.6	0.54	0.63	0.55
Common Equity/Total Assets	26.54	29.55	28.63	25.24	30.74	31.24	28.84	34.02	38.58	41.35	37.71	43.59	48.42	55.02	54.01
Long-Term Debt/Equity (%)	38.27	45.47	56.36	60.11	53.49	71.36	74.27	64.23	57.54	55.36	78.91	65.48	66.84	58.51	66.97
Long-Term Debt/Capital (%)	40.67	46.15	48.44	48.67	45.63	49.64	50.53	46.48	42.4	37.99	45.59	37.54	37.8	34.23	36.17
Long-Term Debt/Total Assets (%)	21.45	25.62	29.81	28.82	27.97	33.48	33.3	31.51	29.25	27.67	33.99	29.76	31.71	29.86	32.49
Total Debt/Equity (%)	46.73	46.07	62.22	70.88	58.42	77.19	82.67	68.84	59.82	62.97	85.1	78.12	74.54	62.96	73.57
Total Debt/Capital (%)	49.67	46.76	53.48	57.39	49.84	53.69	56.25	49.82	44.07	43.21	49.17	44.78	42.16	36.83	39.74
Total Debt/Total Assets (%)	26.19	25.96	32.91	33.99	30.54	36.22	37.07	33.77	30.41	31.48	36.66	35.5	35.37	32.14	35.69
CFO/Total Liabilities	14.34	17.02	13.4	11.74	15.1	13.37	12.81	15.86	17.32	24	17.2	17.27	16.2	18.19	13.76
CFO/CapEx	6.48	6.47	7.12	6.13	6.96	7.34	7.88	5.99	5.37	5.62	3.69	4.08	5.68	6.19	5.13
Altman's Z-Score	3.9	4.43	3.18	3.96	4.75	4.63	3.82	4.31	4.13	3.68	3.95	3.67	3.84	6.64	6.02

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	7.14	7.01	6.99	7.65	6.76	6.53	6.04	6.08	6.02	6.39	5.72	5.58	5.25	5.23	5.21
Days Sales Outstanding	51.12	52.06	52.24	47.72	53.99	55.87	60.44	60.05	60.63	57.16	63.85	65.39	69.56	69.85	70
Inventory Turnover	5.41	5.2	5.15	5.6	4.78	4.71	4.43	4.52	4.46	4.38	4.31	4.86	4.8	5	5.06
Days Inventory Outstanding	67.53	70.16	70.91	65.13	76.32	77.5	82.48	80.78	81.85	83.28	84.66	75.16	75.97	72.97	72.14
Accounts Payable Turnover	11.94	11.69	11.42	12.91	11.37	11.58	10.39	8.9	8.25	8.24	8.17	8.49	8.06	8.42	7.99
Accounts Payable Turnover Days	30.56	31.22	31.96	28.27	32.1	31.52	35.13	41.03	44.25	44.29	44.68	42.98	45.26	43.33	45.69
Cash Conversion Cycle	88.08	90.99	91.19	84.58	98.21	101.84	107.79	99.8	98.23	96.14	103.83	97.56	100.27	99.49	96.45
Inventory to Cash Days	-16.41	-18.1	-18.67	-17.42	-22.34	-21.63	-22.04	-20.73	-21.23	-26.13	-20.81	-9.78	-6.41	-3.11	-2.14
Inventories	1,330	1,443	1,494	1,860	1,992	2,213	2,971	3,005	3,370	4,029	5,051	5,634	5,088	4,978	5,425
Raw Materials	335	362	347	442	421	466	708	812	971	1,305	1,922	2,405	2,057	1,803	1,877
Work In Process	129	150	158	208	237	328	505	430	517	540	676	660	705	755	889
Finished Goods	866	932	989	1,210	1,334	1,419	1,758	1,763	1,882	2,184	2,453	2,569	2,326	2,420	2,659
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	188,505	212,290
- Cash & Cash Equivalents	1,016	806	5,826	1,344	452	786	1,335	2,103	2,399	10,325	4,477	8,524	8,077	4,009	9,852
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	10	184	170	107	87	129
+ Total Debt	7,028	7,124	10,487	14,564	12,472	16,627	21,008	18,990	17,752	21,735	34,870	34,488	34,917	31,275	39,385
Enterprise Value	6,007	6,314	4,657	13,212	12,020	15,841	19,673	16,887	15,353	11,420	30,577	26,134	26,944	214,297	241,699
Total Capital	14,151	15,235	19,610	25,379	25,026	30,969	37,350	38,118	40,278	50,298	70,924	77,009	82,830	84,908	99,115
Total Debt/Capital (%)	49.67	46.76	53.48	57.39	49.84	53.69	56.25	49.82	44.07	43.21	49.17	44.78	42.16	36.83	39.74
Total Debt / EV	1.17	1.13	2.25	1.1	1.04	1.05	1.07	1.12	1.16	1.9	1.14	1.32	1.3	0.15	0.16
EV/Sales	0.52	0.5	0.36	0.78	0.71	0.87	0.94	0.69	0.6	0.35	0.78	0.58	0.63	5	5.42
EV/EBITDA	2.72	2.48	1.73	3.68	2.9	3.6	3.87	2.77	2.38	1.12	2.39	2.2	2.51	19.8	22.19
EV/EBIT	4.46	4.04	2.76	6.94	4.9	5.98	6.44	4.41	3.67	1.45	2.99	3.07	3.68	27.77	29.8
EV/Cash Flow to Firm	3.25	2.77	2.06	4.32	3.57	4.25	4.33	3.28	2.75	1.3	3.13	2.66	2.77	21.59	26.47
EV/Free Cash Flow to Firm	2.85	2.43	1.83	3.79	3.17	3.8	3.89	2.86	2.36	1.11	2.49	2.17	2.41	18.92	22.68
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	188,998	212,854
Diluted Enterprise Value	6,012	6,319	4,661	13,220	12,020	15,841	19,673	16,887	15,353	11,420	30,577	26,134	26,947	216,351	242,516
EV per Share	0.43	0.47	0.35	0.9	0.82	1.09	1.36	1.14	1.05	0.79	2.11	1.82	1.9	15.28	17.46
TTM Sales	11,559	12,510	13,090	16,890	16,965	18,274	20,918	24,358	25,542	32,218	39,211	44,915	42,857	42,879	44,557
TTM EBITDA	2,207	2,548	2,687	3,590	4,140	4,405	5,090	6,100	6,458	10,218	12,817	11,888	10,724	10,825	10,890
TTM Operating Income	1,347	1,564	1,687	1,905	2,452	2,647	3,057	3,833	4,181	7,893	10,225	8,507	7,318	7,717	8,110
TTM Cash Flow to Firm	1,849	2,279	2,265	3,055	3,366	3,727	4,548	5,144	5,587	8,777	9,781	9,815	9,719	9,927	9,131
TTM Free Cash Flow to Firm	2,110	2,594	2,547	3,483	3,789	4,171	5,056	5,902	6,513	10,251	12,304	12,058	11,198	11,327	10,656

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.77	22.78
EV/EBIT	4.46	4.04	2.76	6.94	4.9	5.98	6.44	4.41	3.67	1.45	2.99	3.07	3.68	27.77	29.8
Enterprise Value	6,007	6,314	4,657	13,212	12,020	15,841	19,673	16,887	15,353	11,420	30,577	26,134	26,944	214,297	241,699
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.17	10.33
EV/Sales	0.52	0.5	0.36	0.78	0.71	0.87	0.94	0.69	0.6	0.35	0.78	0.58	0.63	5	5.42
EV/EBITDA	2.72	2.48	1.73	3.68	2.9	3.6	3.87	2.77	2.38	1.12	2.39	2.2	2.51	19.8	22.19
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.76	31.67
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	34.56	26.97
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.01	32.19
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.17	21.33
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.52	3.56
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.09	3.03
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.5	3.62
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.45	2.4
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-16.09	-18.2
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-18.69	-15.5
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-20.56	-18.5
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-15.77	-12.26
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.4	4.76
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.11	4.06
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.62	4.84
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.31	3.21
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.75	27.15
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.26	23.13
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.78	27.61
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.32	18.29
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.81	19.41
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.98	23.16
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.4	15.35
EV/Sales Average	0.52	0.51	0.36	0.78	0.71	0.87	0.94	0.69	0.6	0.35	0.78	0.58	0.63	5.74	4.72
EV/Sales High	0.52	0.51	0.36	0.78	0.71	0.87	0.94	0.69	0.6	0.35	0.78	0.58	0.63	6.25	5.51
EV/Sales Low	0.52	0.51	0.36	0.78	0.71	0.87	0.94	0.69	0.6	0.35	0.78	0.58	0.63	4.95	3.88
EV/EBITDA Average	2.72	2.48	1.73	3.68	2.9	3.6	3.87	2.77	2.38	1.12	2.39	2.2	2.51	22.75	19.33
EV/EBITDA High	2.72	2.48	1.73	3.68	2.9	3.6	3.87	2.77	2.38	1.12	2.39	2.2	2.51	24.77	22.54
EV/EBITDA Low	2.72	2.48	1.73	3.68	2.9	3.6	3.87	2.77	2.38	1.12	2.39	2.2	2.51	19.6	15.86
EV/EBIT Average	4.46	4.04	2.76	6.94	4.9	5.98	6.44	4.41	3.67	1.45	2.99	3.07	3.68	31.92	25.95
EV/EBIT High	4.46	4.04	2.76	6.94	4.9	5.98	6.44	4.41	3.67	1.45	2.99	3.07	3.68	34.75	30.27
EV/EBIT Low	4.46	4.04	2.76	6.94	4.9	5.98	6.44	4.41	3.67	1.45	2.99	3.07	3.68	27.49	21.29
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.44	15.34
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.17	15.59
Enterprise Value Average	6,012	6,319	4,661	13,220	12,020	15,841	19,673	16,887	15,353	11,420	30,577	26,134	26,947	246,321	210,484
Enterprise Value High	6,012	6,319	4,661	13,220	12,020	15,841	19,673	16,887	15,353	11,420	30,577	26,134	26,947	268,156	245,478
Enterprise Value Low	6,012	6,319	4,661	13,220	12,020	15,841	19,673	16,887	15,353	11,420	30,577	26,134	26,947	212,136	172,685

Shares Outstanding	371	357	362	400	400	393	401	402	399	397	394	391	387	381	376
Diluted Weighted Avg Shares	14,129	13,461	13,431	14,772	14,757	14,592	14,614	14,908	14,797	14,651	14,577	14,467	14,247	14,063	13,879
Basic Weighted Avg Shares	13,982	13,358	13,230	14,621	14,640	14,496	14,504	14,761	14,687	14,540	14,467	14,393	14,173	14,026	13,843
Revenue per Share	0.83	0.94	0.99	1.16	1.16	1.26	1.44	1.65	1.74	2.22	2.71	3.12	3.02	3.06	3.22
EBITDA per Share	0.16	0.19	0.2	0.25	0.28	0.3	0.35	0.41	0.44	0.7	0.89	0.83	0.76	0.77	0.79
Operating Income per Share	0.1	0.12	0.13	0.13	0.17	0.18	0.21	0.26	0.28	0.54	0.71	0.59	0.52	0.55	0.59
Basic EPS, GAAP	0.1	0.09	0.1	0.13	0.13	0.14	0.15	0.2	0.25	0.44	0.53	0.48	0.42	0.45	0.48
Basic EPS from Cont Ops	0.07	0.09	0.1	0.13	0.14	0.14	0.15	0.2	0.25	0.44	0.53	0.48	0.42	0.45	0.49
Diluted EPS, GAAP	0.09	0.09	0.09	0.13	0.13	0.14	0.15	0.2	0.25	0.44	0.53	0.48	0.42	0.45	0.48
Diluted EPS from Cont Ops	0.07	0.09	0.1	0.13	0.13	0.14	0.15	0.2	0.25	0.44	0.53	0.48	0.42	0.45	0.48
Dividend per Share	- -	0.01	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.04	0.04	0.05
Cash Flow per Share	0.12	0.15	0.15	0.18	0.2	0.22	0.28	0.31	0.34	0.57	0.64	0.64	0.59	0.62	0.56
Free Cash Flow per Basic Share	0.1	0.13	0.13	0.15	0.17	0.19	0.24	0.26	0.28	0.47	0.47	0.48	0.49	0.52	0.45
Cash & Equivalents per Share	0.07	0.06	0.44	0.09	0.03	0.05	0.09	0.14	0.16	0.71	0.31	0.59	0.57	0.4	0.73
Book Value per Share	0.51	0.61	0.69	0.74	0.86	0.99	1.13	1.3	1.53	1.96	2.48	2.94	3.37	3.82	4.31
Tangible Book Value per Share	-0.34	-0.36	-0.21	-0.85	-0.7	-0.95	-1.14	-0.86	-0.68	-0.29	-1.46	-1.01	-0.98	-0.84	-0.84

Thermo Fisher Scientific Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)