
$44.6B+4% YoYFY 2025
◌ 2026 = trailing twelve months to the latest filed quarter, not a full fiscal year
→Revenue reached $44.6B in 2025, compounding -0% a year since 2022 though the pace has cooled. The trailing twelve months are already running at $46.3B, ahead of the last full year.
Source: SEC EDGAR (XBRL company facts) · as at 2026-06-27
$6.7B+6% YoYFY 2025
◌ 2026 = trailing twelve months to the latest filed quarter, not a full fiscal year
→Net income was $6.7B in 2025, compounding -1% a year over three years. Trailing twelve-month profit stands at $7.0B.
Source: SEC EDGAR (XBRL company facts) · as at 2026-06-27
+3.9%revenue growth, FY 2025
→Revenue grew +4% in 2025 against a five-year average of +7%. Earnings grew faster (+6%), so each new dollar of sales is arriving more profitably.
Source: SEC EDGAR (XBRL company facts) · as at 2026-06-27
$6.3B−13% YoYFY 2025
◌ 2026 = trailing twelve months to the latest filed quarter, not a full fiscal year
→Free cash flow was $6.3B in 2025, compounding -3% a year since 2022. The trailing twelve months stand at $7.3B.
Source: SEC EDGAR (XBRL company facts) · as at 2026-06-27
◌ 2026 = trailing twelve months to the latest filed quarter, not a full fiscal year
→14 cents of every sales dollar became free cash in 2025, and it has held steady since 2022.
Source: SEC EDGAR (XBRL company facts) · as at 2026-06-27
◌ 2026 = trailing twelve months to the latest filed quarter (2026-06-27), not a full fiscal year
→The biggest claim on each sales dollar is capital spending, at 3% of revenue (research and development 3%, stock compensation 1%). That share has fallen since 2022, so the cost of competing is easing.
Source: SEC EDGAR (XBRL company facts) · as at 2026-06-27
→Operating profit outgrew revenue in 3 of the last 5 years, most recently +6% against +4%. Each additional dollar of sales is landing more profitably than the last - the definition of operating leverage.
Source: SEC EDGAR (XBRL company facts) · as at 2026-06-27
◌ 2026 = trailing twelve months to the latest filed quarter (2026-06-27), not a full fiscal year
→Operating margin has held near 17% since 2022. After everything, 15 cents of each sales dollar reaches net profit. TMO doesn't tag a gross-profit line in its filings, so the chart starts at operating margin.
Source: SEC EDGAR (XBRL company facts) · as at 2026-06-27
◌ 2026 = trailing twelve months to the latest filed quarter (2026-06-27), not a full fiscal year
→ROE of 13% and ROCE of 8% sit close together, so the returns come from the business itself rather than from borrowing.
Source: SEC EDGAR (XBRL company facts) · as at 2026-06-27
33.2xP/E today
◌ 2026 = at the latest close (2026-09-04), over the trailing twelve months; earlier years are annual averages
→At 33.2x earnings, the market is paying +11% more than TMO's own 11-year median of 29.8x. Expectations are elevated, so more has to go right to justify the price.
Source: SEC EDGAR (XBRL company facts) · as at 2026-06-27
3.2%FCF yield today
◌ 2026 = at the latest close (2026-09-04), over the trailing twelve months; earlier years are annual averages
→Every dollar of market value currently buys 3.2% of annual free cash flow, less than its 11-year median of 3.7% - you are paying up for the same cash.
Source: SEC EDGAR (XBRL company facts) · as at 2026-06-27
→Debt of $45.7B sits against $4.1B of cash, or 0.9x shareholders' equity. Earnings cover interest 5.5 times - adequate, with less room than it looks in a downturn.
Source: SEC EDGAR (XBRL company facts) · as at 2026-06-27
→The company's own capital grew from $46.7B in 2023 to $52.7B (+13%). The business is building book value rather than consuming it.
Source: SEC EDGAR (XBRL company facts) · as at 2026-06-27
→Shareholders received $3.0B in buybacks and $636M in dividends in 2025. Stock compensation issued $310M of new shares in the same year, offsetting 9% of that.
Source: SEC EDGAR (XBRL company facts) · as at 2026-06-27
→The share count shrank 1.3% in 2025, averaging 1.4% a year over three years. Buybacks are concentrating your ownership: the same business, split fewer ways.
Source: SEC EDGAR (XBRL company facts) · as at 2026-06-27
→The dividend per share reached $1.68 in 2025, compounding +15% a year since 2020.
Source: SEC EDGAR (XBRL company facts) · as at 2026-06-27
◌ 2026 = trailing twelve months to the latest filed quarter (2026-06-27), not a full fiscal year
→The dividend consumed 9% of profit and 10% of free cash flow in 2025. That leaves room to keep paying through a weak year.
Source: SEC EDGAR (XBRL company facts) · as at 2026-06-27
→TMO earns 8.1% on the capital it employs, below the 10% most investors treat as the cost of capital. It was 10.5% in 2022, so the trend is down, though the path has been bumpy.
Source: SEC EDGAR (XBRL company facts) · as at 2026-06-27
→TMO has shrunk its share count -2% from 2011 to 2025, so each remaining share owns more of the business. Revenue per share is +292% over the same years.
Source: SEC EDGAR (XBRL company facts) · as at 2026-06-27
→Insiders sold $63M on the open market and bought nothing. Many sales are pre-scheduled diversification rather than a view on the price. A further 34 filings were grants, option exercises or tax withholding, which say nothing either way.
Source: SEC EDGAR (XBRL company facts) · as at 2026-06-27