VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
TMO
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
TMOThermo Fisher Scientific Inc.
$506.42$188.2B
Overview & Verdict
OverviewShould I Buy?
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksTMOCash Flow

Thermo Fisher Scientific Inc. (TMO) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash flow generation remains highly volatile, as evidenced by the OCF/NI ratio swinging from a low of 0.48 in 2025Q1 to a high of 2.28 in 2023Q4, reflecting significant working capital instability.

TMO Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations8.29B7.82B8.67B8.41B9.15B9.54B8.29B4.97B4.54B4B3.16B2.82B2.62B2.01B2.04B1.69B1.5B1.66B1.42B1.48B405.65M270.91M264.51M216.72M102.89M188.4M199.92M337.12M328.5M269M224.5M
Operating CF Margin %-17.55%20.21%19.61%20.38%24.34%25.73%19.47%18.65%19.15%17.27%16.6%15.51%15.36%16.3%14.42%13.88%16.41%13.53%15.22%10.7%10.29%11.99%10.33%4.93%8.61%8.77%13.64%8.49%7.56%7.66%
Operating CF Growth %44.69%-9.8%3.1%-8.17%-4.08%15.13%66.68%9.47%13.43%26.89%12.05%7.53%30.28%-1.41%20.61%12.9%-9.73%16.83%-4.27%265.71%49.74%2.42%22.05%110.63%-45.39%-5.76%-40.7%2.62%22.12%19.82%15.36%
Net Income6.86B6.72B6.34B6B6.96B7.73B6.38B3.7B2.94B2.23B2.03B1.98B1.9B1.28B1.26B1.02B1.03B851.3M988.7M761.1M168.94M198.3M361.84M172.7M309.73M-781K-23.73M-176.1M176.8M239.3M190.8M
Depreciation & Amortization2.81B2.78B3.11B3.41B3.38B2.59B2.33B2.28B2.27B2.03B1.76B1.69B1.68B999.9M983.7M863.5M770M787.3M792.7M756.8M240.77M123.27M66.14M58.55M56.38M98.52M97.49M113.6M162.3M135.7M115.2M
Stock-Based Compensation00301M278M307M230M196M181M181M159M133.5M125M117.1M90.9M78.2M80.2M83.1M68.1M57.1M51.1M1.76M0000000000
Deferred Taxes-618M-639M-1.21B-1.3B-995M-406M-552M-348M-419M-1.09B-598.2M-511.8M-743.7M-472.6M-307.4M-152.6M-276.4M-244.2M-123.1M-90.8M-73.63M-5.42M3M-16.12M23.77M-16.75M-39.7M-61.3M2.5M1.1M20.9M
Other Non-Cash Items-1.53B764M463M564M550M957M340M-214M106M189M86.3M-14.9M-623.9M-7.1M55.1M115.7M70.9M86.3M22.5M29.7M167.54M-14.45M-136.66M-23.15M-222.31M34.26M209.6M-79K46.8M100K126.3M
Working Capital Changes760M-1.81B-334M-537M-1.05B-1.56B-395M-619M-530M485M-248.6M-449.9M289.8M120.5M-28.5M-235.4M-182.9M110.4M-317.7M-24.4M-99.73M-30.79M-29.81M24.75M-64.67M6.98M-43.74M-8.1M-49.2M-115.9M-98.3M
Change in Receivables00-171M209M-430M-204M-1.3B-225M-366M-362M-352.2M-149.4M-145.4M-147.9M12M-107.3M-89.5M127.3M-50.9M-10M-34.3M0000000000
Change in Inventory00-27M598M-825M-1.06B-508M-458M-324M-81M97.8M-140.7M-109.8M-72.2M-59.9M-32.5M-27.9M108.2M-49.6M-14M7.86M6.26M-21.46M28.29M21.47M7.72M-77.36M15.2M-14M9.2M-1.3M
Change in Payables00212M-500M648M479M59M266M201M274M55.5M-2.7M1.2M47M10M31.4M2.5M-44.9M-123.9M6.9M12.94M0000000000
Cash from Investing-12.48B-4.05B-5.84B-5.14B-2.16B-21.93B-1.51B-1.49B-1.25B-7.73B-5.53B-1.09B-11.78B-263.3M-1.33B-5.14B-858.9M-829.5M-450M-586M283.45M-753.48M34.15M378.79M508.48M176.16M229.58M-73.6M-632.3M-319.8M-1.31B
Capital Expenditures-1.54B-1.52B-1.4B-1.48B-2.24B-2.52B-1.47B-926M-758M-508M-444.4M-422.9M-427.6M-282.4M-315.1M-266.5M-265.5M-207.5M-264.4M-175.5M-76.8M-43.55M-49.98M-46.14M-51.21M-84.8M-74.04M-488M-401.2M-960.7M-124.5M
CapEx % of Revenue3.41%3.42%3.26%3.45%4.99%6.43%4.58%3.63%3.11%2.43%2.43%2.49%2.53%2.16%2.52%2.27%2.46%2.05%2.52%1.8%2.03%1.65%2.27%2.2%2.45%3.88%3.25%19.75%10.37%27%4.25%
Acquisitions-12.91B-4.04B-3.13B-3.66B-39M-19.39B-38M-715M-536M-7.23B-5.19B-694.6M-11.54B-11.4M-1.08B-5.7B-606.2M-637.3M-198M-486.2M236.5M-933.22M-143.01M-134.92M-78.68M-83.66M-15.81M22.5M28.4M15.6M0
Investments-------------------------------
Other Investing285M333M317M-73M123M-14M2M154M41M-2M74.4M12M133.9M9.8M1.1M54.9M12.8M1.9M11.9M76.1M51.67M85.36M173.43M92.2M299.35M483.31M276.65M-132.5M-1.3M56M-355.8M
Cash from Financing3B1.8B-6.79B-3.62B-2.81B6.58B959M-3.12B-2.24B3.85B2.86B-2.62B4.8B3.31B-917.7M3.55B-1.3B-557.5M-228.4M-928.7M-260.1M390.86M-183.22M-665.61M-592.97M-696.31M-137.58M-286.9M102.2M237.8M1.04B
Debt Issued (Net)2.21B5.35B-2.4B-155M654M8.91B2.75B-717M-1.56B3.03B4.17B-1.94B1.88B3.35B102.3M4.71B-372.7M-199.9M-151.5M-472.9M-157.81M365.69M-9.23M-638.25M-286.88M-59.75M-209.58M-27.5M326.1M192.3M876.2M
Equity Issued (Net)-4B-3B-4B-3B-3B-2B-1.5B-1.5B-500M1.07B-1.11B-500M0-89.8M-1.15B-1.18B-935.2M-360.2M-102.3M-552.6M-119.67M27.19M57.64M-13.82M-308.82M-441.52M58.47M-175.5M-85.9M8.1M163.1M
Dividends Paid-649M-636M-583M-523M-455M-395M-337M-297M-266M-237M-238.4M-240.6M-234.8M-216.2M-142.2M0000000000000000
Share Repurchases-4B-3B-4B-3B-3B-2B-1.5B-1.5B-500M-750M-1.25B-500M0-89.8M-1.15B-1.34B-1.01B-414.6M-187.4M-898M-300M00-88.87M-334.15M-511.39M0-190.4M-470.6M-121.6M-140.9M
Other Financing5.43B90M194M56M-9M65M46M-604M85M-3M39.8M66M3.15B261.3M272.2M20.8M12.8M2.6M25.4M96.8M17.38M-2.02M-231.63M-11.56M2.74M-195.04M13.54M-7.3M-23.3M37.4M-1.3M
Net Change in Cash-892M5.84B-4.06B-440M4.05B-5.84B7.91B305M756M550M334.1M-898M-4.48B5.02B-165.3M99.2M-647M283.6M655.4M-42.3M453.11M-112.56M131.11M-35.16M33.87M-331.05M279.04M-39.5M-196.8M179.2M-48.4M
Free Cash Flow6.75B6.29B7.27B6.93B6.91B7.02B6.82B4.05B3.79B3.5B2.71B2.39B2.19B1.73B1.72B1.42B1.23B1.45B1.16B1.31B328.86M227.37M214.53M170.58M51.68M103.6M125.88M-150.88M-72.7M-691.7M100M
FCF Margin %14.93%14.12%16.95%16.16%15.39%17.9%21.15%15.84%15.54%16.72%14.84%14.11%12.98%13.2%13.78%12.15%11.42%14.36%11.01%13.42%8.67%8.64%9.72%8.13%2.48%4.73%5.52%-6.11%-1.88%-19.44%3.41%
FCF Growth %0.36%-13.4%4.91%0.23%-1.55%3.01%68.4%6.92%8.24%28.95%13.28%9.22%26.83%0.23%21.05%15.6%-15.11%25.6%-11.64%297.74%44.64%5.99%25.76%230.08%-50.12%-17.7%183.43%-107.54%89.49%-791.7%-24.07%
FCF per Share18.0916.6918.9717.8517.5417.6817.0810.049.328.796.825.965.454.724.703.703.013.432.662.951.611.381.281.000.290.560.77-0.95-0.43-4.070.57
FCF Conversion (FCF/Net Income)0.98x1.16x1.37x1.40x1.32x1.24x1.30x1.35x1.55x1.80x1.56x1.43x1.38x1.58x1.73x1.27x1.45x1.95x1.43x1.95x2.40x1.21x0.73x1.08x0.33x-241.23x-5.54x-1.93x1.81x1.12x1.18x
Interest Paid001.57B1.39B667M555M471M790M687M0000000000000000000000
Taxes Paid001.83B1.48B1.23B2.18B1.32B896M591M0000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Subject to Volatility

As reported in quarterly financial statements, TMO's OCF/NI ratio has fluctuated wildly from a low of 0.48 in 2025Q1 to a high of 2.28 in 2023Q4, indicating that reported net income is frequently decoupled from the actual cash generation capabilities of the underlying business operations.

The significant variance in the conversion of net income to operating cash flow suggests that non-cash charges and working capital swings are heavily distorting the quality of earnings. Investors should monitor whether this divergence is a structural byproduct of the company's complex acquisition accounting or a sign of deteriorating cash collection efficiency.

Free Cash Flow Margin Instability

Based on the provided cash flow data, TMO's FCF margin has experienced extreme volatility, ranging from a trough of 3.5% in 2025Q1 to a peak of 30.5% in 2023Q4, highlighting a lack of consistent cash flow generation relative to the company's massive revenue base.

This erratic FCF trajectory implies that the company's cash generation is highly sensitive to seasonal working capital requirements and the timing of large-scale capital expenditures. The inability to maintain a stable FCF margin suggests that the business model may be more capital-intensive than the market currently appreciates.

Working Capital Swings Obscure Performance

According to recent SEC filings, TMO's working capital changes have swung from a $1.7B inflow in 2023Q4 to a $1.4B outflow in 2025Q1, demonstrating that the company's cash flow is heavily influenced by aggressive inventory management and fluctuating accounts receivable cycles across its diverse business segments.

These dramatic shifts in working capital suggest that management is actively utilizing balance sheet levers to manage cash flow, which may mask underlying operational weaknesses. Analysts should investigate whether these swings are indicative of supply chain bottlenecks or a strategic shift in how the company manages its massive inventory of laboratory consumables.

Aggressive Capital Allocation Strategy

As evidenced by the reported figures, TMO has deployed significant capital toward acquisitions, including an $8.9B outlay in 2026Q1, while simultaneously balancing share repurchases and dividends, suggesting a high-risk, high-reward approach to inorganic growth that prioritizes scale over immediate cash preservation.

The company's reliance on large-scale acquisitions to drive growth appears to be the primary driver of its capital allocation, often necessitating significant cash outflows that dwarf its organic free cash flow. This strategy warrants further investigation into the long-term return on invested capital, as the integration of these assets remains a critical variable for future cash flow stability.

TMO — Frequently Asked Questions

Quick answers to the most common questions about buying TMO stock.

How much cash does Thermo Fisher Scientific Inc. (TMO) generate from operations?

Thermo Fisher Scientific Inc. (TMO) generated $7.82B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Thermo Fisher Scientific Inc.'s free cash flow?

Thermo Fisher Scientific Inc. (TMO) generated $6.29B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Thermo Fisher Scientific Inc.'s capital expenditure (CapEx)?

Thermo Fisher Scientific Inc. (TMO) spent $1.52B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Thermo Fisher Scientific Inc. distribute cash to shareholders?

In 2025, Thermo Fisher Scientific Inc. (TMO) returned $636.0M to shareholders via cash dividends and spent $3.00B on share repurchases. This shows the company's commitment to returning capital to its equity investors.