Bruker Corporation
Bruker Corporation develops, manufactures, and distributes scientific instruments, and analytical and diagnostic solutions in the United States and internationally. The company operates through three segments: Bruker Scientific Instruments (BSI) Life Sci…
Medical - Devices
US, Billerica [HQ]
BRKR/Financial Reporting
Income Statements
15 Sheets · Starting from 2009In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,114.00 | 1,304.00 | 1,651.00 | 1,791.00 | 1,839.00 | 1,808.00 | 1,623.00 | 1,611.00 | 1,765.00 | 1,895.00 | 2,072.00 | 1,987.00 | 2,417.00 | 2,530.00 | 2,964.00 | |
|
EPS
|
0.50 | 0.58 | 0.56 | 0.47 | 0.48 | 0.34 | 0.60 | 0.95 | 0.50 | 1.15 | 1.27 | 1.03 | 1.83 | 2.00 | 2.92 | |
| Diluted in mil. | 0.49 | 0.58 | 0.55 | 0.46 | 0.48 | 0.33 | 0.60 | 0.95 | 0.49 | 1.14 | 1.26 | 1.02 | 1.81 | 1.99 | 2.90 | |
|
Profit
|
518.00 | 606.00 | 752.00 | 831.00 | 805.00 | 763.00 | 708.00 | 742.00 | 813.00 | 900.00 | 995.00 | 939.00 | 1,209.00 | 1,305.00 | 1,516.00 | |
| Gross Margin | 46.53 | 46.44 | 45.56 | 46.41 | 43.78 | 42.20 | 43.64 | 46.08 | 46.04 | 47.48 | 48.02 | 47.29 | 50.03 | 51.59 | 51.17 | |
| Pre Tax | 129.00 | 150.00 | 145.00 | 138.00 | 124.00 | 101.00 | 128.00 | 177.00 | 197.00 | 244.00 | 280.00 | 225.00 | 393.00 | 413.00 | 544.00 | |
| Profit Margin | 11.58 | 11.50 | 8.81 | 7.72 | 6.77 | 5.60 | 7.88 | 11.02 | 11.20 | 12.91 | 13.53 | 11.36 | 16.28 | 16.36 | 18.36 | |
| ETR | 37.26 | 35.51 | 35.40 | 43.46 | 34.35 | 41.16 | 18.05 | 13.01 | 59.40 | 26.03 | 29.39 | 28.52 | 28.71 | 28.12 | 21.63 | |
| Net | 81.00 | 95.00 | 92.00 | 77.00 | 80.00 | 56.00 | 101.00 | 153.00 | 78.00 | 179.00 | 197.00 | 157.00 | 277.00 | 296.00 | 427.00 | |
| Profit Margin | 7.29 | 7.31 | 5.59 | 4.33 | 4.35 | 3.13 | 6.26 | 9.53 | 4.45 | 9.48 | 9.51 | 7.94 | 11.46 | 11.72 | 14.41 | |
| EBITDA | 397.00 | 161.00 | 158.00 | 217.00 | 238.00 | 209.00 | 228.00 | 257.00 | 298.00 | 346.00 | 383.00 | 353.00 | 516.00 | 550.00 | 597.00 | |
| EBITDA Margin | 35.67 | 12.38 | 9.60 | 12.14 | 12.94 | 11.57 | 14.08 | 15.97 | 16.89 | 18.29 | 18.48 | 17.79 | 21.37 | 21.75 | 20.15 | |
| Operating Income | 136.00 | 155.00 | 155.00 | 156.00 | 148.00 | 105.00 | 145.00 | 177.00 | 214.00 | 262.00 | 300.00 | 248.00 | 413.00 | 432.00 | 482.00 | |
| Operating Margin | 12.27 | 11.93 | 9.42 | 8.71 | 8.06 | 5.83 | 8.97 | 11.00 | 12.16 | 13.84 | 14.52 | 12.49 | 17.09 | 17.10 | 16.27 | |
| Interest Income | 1.00 | - - | 1.00 | - - | 1.00 | - - | 1.00 | - - | - - | 1.00 | 1.00 | 3.00 | - - | 4.00 | 7.00 | |
| Loss | -851.00 | -1,149.00 | -1,496.00 | -1,597.00 | -1,662.00 | -1,670.00 | -1,453.00 | -1,408.00 | -1,531.00 | -1,613.00 | -1,765.00 | -1,714.00 | -1,990.00 | -2,068.00 | -2,482.00 | |
| Cost of Revenue | -595.00 | -698.00 | -899.00 | -960.00 | -1,034.00 | -1,045.00 | -915.00 | -868.00 | -952.00 | -995.00 | -1,077.00 | -1,047.00 | -1,208.00 | -1,225.00 | -1,447.00 | |
|
Operating Expenses
|
-255.00 | -450.00 | -596.00 | -637.00 | -628.00 | -625.00 | -537.00 | -539.00 | -578.00 | -618.00 | -687.00 | -666.00 | -782.00 | -843.00 | -1,034.00 | |
| R&D | -126.00 | -141.00 | -177.00 | -195.00 | -190.00 | -174.00 | -145.00 | -149.00 | -162.00 | -173.00 | -187.00 | -198.00 | -220.00 | -235.00 | -294.00 | |
| G&A | -69.00 | -303.00 | -406.00 | -442.00 | -437.00 | -451.00 | -392.00 | -390.00 | -415.00 | -444.00 | -500.00 | -477.00 | -564.00 | -610.00 | -730.00 | |
| SG&A | -255.00 | -297.00 | -403.00 | -442.00 | -437.00 | -451.00 | -392.00 | -390.00 | -415.00 | -444.00 | -500.00 | -468.00 | -561.00 | -607.00 | -729.00 | |
| S&M | -185.00 | -5.00 | -3.00 | - - | - - | - - | - - | - - | - - | - - | - - | -9.00 | -3.00 | -3.00 | - - | |
| Depreciation and Amortization | -29.00 | -36.00 | -3.00 | -59.00 | -61.00 | -59.00 | -53.00 | -54.00 | -63.00 | -64.00 | -75.00 | -80.00 | -89.00 | -88.00 | -114.00 | |
| Interest Expenses | -7.00 | -5.00 | -7.00 | -14.00 | -13.00 | -13.00 | -13.00 | -13.00 | -15.00 | -12.00 | -16.00 | -14.00 | -14.00 | -16.00 | -16.00 | |
| Other Expenses | -134.00 | - - | -16.00 | -37.00 | -28.00 | -32.00 | -25.00 | -25.00 | -19.00 | -19.00 | -20.00 | -22.00 | -19.00 | -18.00 | -61.00 | |
|
WA Shares Outstanding
|
163.00 | 164.00 | 165.00 | 166.00 | 166.00 | 167.00 | 168.00 | 161.00 | 158.00 | 156.00 | 155.00 | 153.00 | 151.00 | 148.00 | 146.00 | |
| Diluted | 164.00 | 165.00 | 166.00 | 167.00 | 168.00 | 169.00 | 169.00 | 162.00 | 159.00 | 157.00 | 156.00 | 154.00 | 152.00 | 149.00 | 147.00 |