Goodwill and Intangible Asset Disclosure
Adjustments to Financial Statements: Removal of Goodwill
Adjusted Financial Ratios: Removal of Goodwill (Summary)
Adjusted Total Asset Turnover
Adjusted Financial Leverage
Adjusted Return on Equity (ROE)
Adjusted Return on Assets (ROA)

Thermo Fisher Scientific Inc., balance sheet: goodwill and intangible assets

US$ in millions

	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Customer relationships	22,762)	21,792)	22,802)	16,593)	16,906)
Product technology	5,894)	5,882)	6,041)	5,523)	5,544)
Tradenames	1,634)	1,635)	1,722)	1,213)	1,300)
Backlog	1,084)	1,038)	1,060)	—)	—)
Other	—)	—)	—)	—)	9)
Acquisition-related intangible assets, definite lived, gross	31,374)	30,347)	31,625)	23,329)	23,759)
Accumulated amortization	(15,939)	(14,140)	(12,747)	(11,879)	(10,996)
Acquisition-related intangible assets, definite lived, net	15,435)	16,207)	18,878)	11,450)	12,763)
Tradenames	1,235)	1,235)	1,235)	1,235)	1,235)
In-process research and development	—)	—)	—)	—)	16)
Acquisition-related intangible assets, indefinite lived	1,235)	1,235)	1,235)	1,235)	1,251)
Acquisition-related intangible assets	16,670)	17,442)	20,113)	12,685)	14,014)
Goodwill	44,020)	41,196)	41,924)	26,041)	25,714)
Acquisition-related intangible assets and goodwill	60,690)	58,638)	62,037)	38,726)	39,728)

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Download chart

Item	Description	The company
Acquisition-related intangible assets	Sum of the carrying amounts of all intangible assets, excluding goodwill, as of the balance sheet date, net of accumulated amortization and impairment charges.	Thermo Fisher Scientific Inc. acquisition-related intangible assets decreased from 2021 to 2022 and from 2022 to 2023.
Goodwill	Amount after accumulated impairment loss of an asset representing future economic benefits arising from other assets acquired in a business combination that are not individually identified and separately recognized.	Thermo Fisher Scientific Inc. goodwill decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.
Acquisition-related intangible assets and goodwill	Sum of the carrying amounts of all intangible assets, including goodwill, as of the balance sheet date, net of accumulated amortization and impairment charges.	Thermo Fisher Scientific Inc. acquisition-related intangible assets and goodwill decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.

Thermo Fisher Scientific Inc., adjustments to financial statements

US$ in millions

	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Adjustment to Total Assets
Total assets (as reported)	98,726)	97,154)	95,123)	69,052)	58,381)
Less: Goodwill	44,020)	41,196)	41,924)	26,041)	25,714)
Total assets (adjusted)	54,706)	55,958)	53,199)	43,011)	32,667)
Adjustment to Total Thermo Fisher Scientific Inc. Shareholders’ Equity
Total Thermo Fisher Scientific Inc. shareholders’ equity (as reported)	46,735)	43,978)	40,793)	34,507)	29,675)
Less: Goodwill	44,020)	41,196)	41,924)	26,041)	25,714)
Total Thermo Fisher Scientific Inc. shareholders’ equity (adjusted)	2,715)	2,782)	(1,131)	8,466)	3,961)

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Thermo Fisher Scientific Inc., Financial Data: Reported vs. Adjusted

Download chart

Thermo Fisher Scientific Inc., adjusted financial ratios

	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Total Asset Turnover
Reported total asset turnover	0.43	0.46	0.41	0.47	0.44
Adjusted total asset turnover	0.78	0.80	0.74	0.75	0.78
Financial Leverage
Reported financial leverage	2.11	2.21	2.33	2.00	1.97
Adjusted financial leverage	20.15	20.11	—	5.08	8.25
Return on Equity (ROE)
Reported ROE	12.83%	15.80%	18.94%	18.47%	12.45%
Adjusted ROE	220.81%	249.82%	—	75.30%	93.31%
Return on Assets (ROA)
Reported ROA	6.07%	7.15%	8.12%	9.23%	6.33%
Adjusted ROA	10.96%	12.42%	14.52%	14.82%	11.31%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Financial ratio	Description	The company
Adjusted total asset turnover	An activity ratio calculated as total revenue divided by adjusted total assets.	Thermo Fisher Scientific Inc. adjusted total asset turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.
Adjusted ROA	A profitability ratio calculated as net income divided by adjusted total assets.	Thermo Fisher Scientific Inc. adjusted ROA deteriorated from 2021 to 2022 and from 2022 to 2023.

Thermo Fisher Scientific Inc., Financial Ratios: Reported vs. Adjusted

Download chart

	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Revenues	42,857)	44,915)	39,211)	32,218)	25,542)
Total assets	98,726)	97,154)	95,123)	69,052)	58,381)
Activity Ratio
Total asset turnover¹	0.43	0.46	0.41	0.47	0.44
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Revenues	42,857)	44,915)	39,211)	32,218)	25,542)
Adjusted total assets	54,706)	55,958)	53,199)	43,011)	32,667)
Activity Ratio
Adjusted total asset turnover²	0.78	0.80	0.74	0.75	0.78

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

¹ Total asset turnover = Revenues ÷ Total assets
= 42,857 ÷ 98,726 = 0.43

² Adjusted total asset turnover = Revenues ÷ Adjusted total assets
= 42,857 ÷ 54,706 = 0.78

Download chart

Activity ratio	Description	The company
Adjusted total asset turnover	An activity ratio calculated as total revenue divided by adjusted total assets.	Thermo Fisher Scientific Inc. adjusted total asset turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Total assets	98,726)	97,154)	95,123)	69,052)	58,381)
Total Thermo Fisher Scientific Inc. shareholders’ equity	46,735)	43,978)	40,793)	34,507)	29,675)
Solvency Ratio
Financial leverage¹	2.11	2.21	2.33	2.00	1.97
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Adjusted total assets	54,706)	55,958)	53,199)	43,011)	32,667)
Adjusted total Thermo Fisher Scientific Inc. shareholders’ equity	2,715)	2,782)	(1,131)	8,466)	3,961)
Solvency Ratio
Adjusted financial leverage²	20.15	20.11	—	5.08	8.25

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

¹ Financial leverage = Total assets ÷ Total Thermo Fisher Scientific Inc. shareholders’ equity
= 98,726 ÷ 46,735 = 2.11

² Adjusted financial leverage = Adjusted total assets ÷ Adjusted total Thermo Fisher Scientific Inc. shareholders’ equity
= 54,706 ÷ 2,715 = 20.15

Download chart

	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Thermo Fisher Scientific Inc.	5,995)	6,950)	7,725)	6,375)	3,696)
Total Thermo Fisher Scientific Inc. shareholders’ equity	46,735)	43,978)	40,793)	34,507)	29,675)
Profitability Ratio
ROE¹	12.83%	15.80%	18.94%	18.47%	12.45%
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Net income attributable to Thermo Fisher Scientific Inc.	5,995)	6,950)	7,725)	6,375)	3,696)
Adjusted total Thermo Fisher Scientific Inc. shareholders’ equity	2,715)	2,782)	(1,131)	8,466)	3,961)
Profitability Ratio
Adjusted ROE²	220.81%	249.82%	—	75.30%	93.31%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

¹ ROE = 100 × Net income attributable to Thermo Fisher Scientific Inc. ÷ Total Thermo Fisher Scientific Inc. shareholders’ equity
= 100 × 5,995 ÷ 46,735 = 12.83%

² Adjusted ROE = 100 × Net income attributable to Thermo Fisher Scientific Inc. ÷ Adjusted total Thermo Fisher Scientific Inc. shareholders’ equity
= 100 × 5,995 ÷ 2,715 = 220.81%

Download chart

	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Thermo Fisher Scientific Inc.	5,995)	6,950)	7,725)	6,375)	3,696)
Total assets	98,726)	97,154)	95,123)	69,052)	58,381)
Profitability Ratio
ROA¹	6.07%	7.15%	8.12%	9.23%	6.33%
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Net income attributable to Thermo Fisher Scientific Inc.	5,995)	6,950)	7,725)	6,375)	3,696)
Adjusted total assets	54,706)	55,958)	53,199)	43,011)	32,667)
Profitability Ratio
Adjusted ROA²	10.96%	12.42%	14.52%	14.82%	11.31%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

¹ ROA = 100 × Net income attributable to Thermo Fisher Scientific Inc. ÷ Total assets
= 100 × 5,995 ÷ 98,726 = 6.07%

² Adjusted ROA = 100 × Net income attributable to Thermo Fisher Scientific Inc. ÷ Adjusted total assets
= 100 × 5,995 ÷ 54,706 = 10.96%

Download chart

Profitability ratio	Description	The company
Adjusted ROA	A profitability ratio calculated as net income divided by adjusted total assets.	Thermo Fisher Scientific Inc. adjusted ROA deteriorated from 2021 to 2022 and from 2022 to 2023.

Thermo Fisher Scientific Inc. (NYSE:TMO)

Analysis of Goodwill and Intangible Assets

Goodwill and Intangible Asset Disclosure

Adjustments to Financial Statements: Removal of Goodwill

Thermo Fisher Scientific Inc., Financial Data: Reported vs. Adjusted

Adjusted Financial Ratios: Removal of Goodwill (Summary)

Thermo Fisher Scientific Inc., Financial Ratios: Reported vs. Adjusted

Adjusted Total Asset Turnover

Adjusted Financial Leverage

Adjusted Return on Equity (ROE)

Adjusted Return on Assets (ROA)