Bruker Corp
NASDAQ:BRKR
Income Statement
Earnings Waterfall
Bruker Corp
Revenue
|
3B
USD
|
Cost of Revenue
|
-1.4B
USD
|
Gross Profit
|
1.5B
USD
|
Operating Expenses
|
-1B
USD
|
Operating Income
|
486.7m
USD
|
Other Expenses
|
-59.5m
USD
|
Net Income
|
427.2m
USD
|
Income Statement
Bruker Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 839
N/A
|
1 870
+2%
|
1 872
+0%
|
1 853
-1%
|
1 809
-2%
|
1 739
-4%
|
1 677
-4%
|
1 654
-1%
|
1 624
-2%
|
1 646
+1%
|
1 621
-1%
|
1 619
0%
|
1 611
0%
|
1 621
+1%
|
1 664
+3%
|
1 706
+3%
|
1 766
+4%
|
1 813
+3%
|
1 842
+2%
|
1 873
+2%
|
1 896
+1%
|
1 925
+2%
|
1 972
+2%
|
2 026
+3%
|
2 073
+2%
|
2 035
-2%
|
1 970
-3%
|
1 960
0%
|
1 988
+1%
|
2 118
+7%
|
2 264
+7%
|
2 362
+4%
|
2 418
+2%
|
2 458
+2%
|
2 476
+1%
|
2 506
+1%
|
2 531
+1%
|
2 621
+4%
|
2 715
+4%
|
2 818
+4%
|
2 965
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 034)
|
(1 059)
|
(1 063)
|
(1 070)
|
(1 046)
|
(995)
|
(965)
|
(941)
|
(915)
|
(931)
|
(906)
|
(886)
|
(866)
|
(866)
|
(896)
|
(925)
|
(950)
|
(974)
|
(981)
|
(987)
|
(996)
|
(1 010)
|
(1 031)
|
(1 055)
|
(1 077)
|
(1 062)
|
(1 041)
|
(1 037)
|
(1 048)
|
(1 092)
|
(1 144)
|
(1 181)
|
(1 208)
|
(1 221)
|
(1 220)
|
(1 223)
|
(1 224)
|
(1 261)
|
(1 313)
|
(1 368)
|
(1 448)
|
|
Gross Profit |
805
N/A
|
810
+1%
|
809
0%
|
783
-3%
|
763
-3%
|
744
-3%
|
713
-4%
|
713
+0%
|
709
-1%
|
715
+1%
|
716
+0%
|
734
+2%
|
745
+2%
|
755
+1%
|
768
+2%
|
781
+2%
|
816
+4%
|
839
+3%
|
861
+3%
|
885
+3%
|
900
+2%
|
915
+2%
|
941
+3%
|
972
+3%
|
995
+2%
|
973
-2%
|
929
-5%
|
923
-1%
|
940
+2%
|
1 026
+9%
|
1 121
+9%
|
1 181
+5%
|
1 210
+2%
|
1 237
+2%
|
1 256
+2%
|
1 283
+2%
|
1 307
+2%
|
1 360
+4%
|
1 401
+3%
|
1 450
+3%
|
1 517
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(635)
|
(634)
|
(639)
|
(639)
|
(628)
|
(614)
|
(591)
|
(573)
|
(549)
|
(534)
|
(533)
|
(535)
|
(538)
|
(545)
|
(551)
|
(560)
|
(577)
|
(597)
|
(608)
|
(613)
|
(623)
|
(634)
|
(653)
|
(676)
|
(690)
|
(696)
|
(670)
|
(662)
|
(673)
|
(686)
|
(729)
|
(759)
|
(783)
|
(799)
|
(821)
|
(830)
|
(847)
|
(877)
|
(915)
|
(964)
|
(1 030)
|
|
Selling, General & Administrative |
(444)
|
(447)
|
(453)
|
(455)
|
(454)
|
(437)
|
(420)
|
(408)
|
(393)
|
(391)
|
(393)
|
(393)
|
(390)
|
(395)
|
(397)
|
(403)
|
(415)
|
(427)
|
(435)
|
(439)
|
(449)
|
(455)
|
(468)
|
(487)
|
(502)
|
(507)
|
(486)
|
(475)
|
(475)
|
(482)
|
(513)
|
(540)
|
(562)
|
(577)
|
(594)
|
(597)
|
(610)
|
(624)
|
(650)
|
(683)
|
(730)
|
|
Research & Development |
(191)
|
(187)
|
(185)
|
(182)
|
(174)
|
(165)
|
(158)
|
(151)
|
(146)
|
(145)
|
(144)
|
(148)
|
(148)
|
(149)
|
(153)
|
(156)
|
(162)
|
(167)
|
(170)
|
(171)
|
(173)
|
(177)
|
(182)
|
(186)
|
(188)
|
(190)
|
(185)
|
(188)
|
(198)
|
(204)
|
(216)
|
(220)
|
(221)
|
(223)
|
(226)
|
(231)
|
(236)
|
(248)
|
(260)
|
(275)
|
(295)
|
|
Other Operating Expenses |
0
|
(1)
|
(1)
|
(2)
|
0
|
(11)
|
(13)
|
(14)
|
(10)
|
2
|
4
|
6
|
0
|
0
|
(0)
|
(0)
|
0
|
(2)
|
(3)
|
(4)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(4)
|
(5)
|
(6)
|
(5)
|
|
Operating Income |
171
N/A
|
176
+3%
|
170
-3%
|
145
-15%
|
135
-7%
|
130
-4%
|
122
-6%
|
140
+15%
|
160
+14%
|
182
+13%
|
183
+0%
|
199
+9%
|
208
+4%
|
210
+1%
|
218
+3%
|
221
+2%
|
239
+8%
|
242
+1%
|
253
+4%
|
272
+8%
|
277
+2%
|
281
+1%
|
287
+2%
|
296
+3%
|
305
+3%
|
277
-9%
|
259
-6%
|
262
+1%
|
267
+2%
|
340
+27%
|
392
+15%
|
422
+8%
|
427
+1%
|
438
+3%
|
435
-1%
|
453
+4%
|
460
+2%
|
483
+5%
|
486
+1%
|
486
+0%
|
487
+0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(23)
|
(24)
|
(19)
|
(17)
|
(15)
|
(14)
|
(17)
|
(20)
|
(17)
|
(19)
|
(15)
|
(14)
|
(9)
|
(5)
|
(8)
|
(8)
|
(25)
|
(21)
|
(20)
|
(19)
|
(14)
|
(15)
|
(16)
|
(17)
|
(18)
|
(17)
|
(18)
|
(19)
|
(19)
|
(21)
|
(21)
|
(20)
|
(18)
|
(18)
|
(17)
|
(15)
|
(18)
|
(25)
|
(18)
|
(22)
|
(37)
|
|
Non-Reccuring Items |
(23)
|
(19)
|
(22)
|
(23)
|
(30)
|
(30)
|
(26)
|
(21)
|
(14)
|
(17)
|
(29)
|
(28)
|
(17)
|
(25)
|
(19)
|
(19)
|
(19)
|
(22)
|
(18)
|
(18)
|
(15)
|
(15)
|
(17)
|
(7)
|
(4)
|
(1)
|
1
|
(8)
|
(19)
|
(19)
|
(23)
|
(21)
|
(13)
|
(17)
|
(26)
|
(26)
|
(27)
|
(31)
|
(33)
|
(40)
|
94
|
|
Gain/Loss on Disposition of Assets |
1
|
0
|
0
|
9
|
8
|
8
|
8
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(2)
|
(1)
|
(0)
|
(3)
|
2
|
3
|
3
|
5
|
(0)
|
(0)
|
(1)
|
(1)
|
(5)
|
0
|
3
|
3
|
3
|
3
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
125
N/A
|
132
+6%
|
129
-2%
|
112
-14%
|
101
-9%
|
97
-4%
|
90
-8%
|
104
+16%
|
128
+23%
|
145
+13%
|
137
-5%
|
157
+14%
|
178
+13%
|
181
+2%
|
193
+7%
|
198
+2%
|
198
+0%
|
202
+2%
|
215
+6%
|
233
+8%
|
245
+5%
|
247
+1%
|
252
+2%
|
269
+7%
|
280
+4%
|
256
-9%
|
239
-6%
|
231
-3%
|
226
-2%
|
298
+32%
|
346
+16%
|
380
+10%
|
394
+4%
|
402
+2%
|
392
-3%
|
412
+5%
|
414
+0%
|
427
+3%
|
434
+2%
|
424
-2%
|
544
+28%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(43)
|
(46)
|
(50)
|
(43)
|
(42)
|
(41)
|
(27)
|
(35)
|
(23)
|
(23)
|
(24)
|
(9)
|
(23)
|
(28)
|
(31)
|
(45)
|
(49)
|
(47)
|
(53)
|
(64)
|
(64)
|
(63)
|
(62)
|
(62)
|
(82)
|
(78)
|
(74)
|
(72)
|
(64)
|
(89)
|
(103)
|
(104)
|
(113)
|
(117)
|
(116)
|
(137)
|
(116)
|
(114)
|
(114)
|
(104)
|
(118)
|
|
Income from Continuing Operations |
82
|
86
|
80
|
69
|
60
|
57
|
63
|
69
|
105
|
122
|
113
|
147
|
155
|
153
|
162
|
152
|
149
|
155
|
162
|
169
|
181
|
184
|
190
|
207
|
198
|
178
|
165
|
159
|
161
|
209
|
243
|
276
|
281
|
285
|
276
|
276
|
298
|
312
|
320
|
320
|
427
|
|
Income to Minority Interest |
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(5)
|
(6)
|
(6)
|
(4)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
|
Net Income (Common) |
80
N/A
|
83
+4%
|
77
-8%
|
66
-14%
|
57
-14%
|
55
-4%
|
60
+10%
|
66
+11%
|
102
+53%
|
119
+17%
|
111
-6%
|
146
+31%
|
154
+5%
|
152
-1%
|
161
+6%
|
151
-6%
|
79
-48%
|
84
+7%
|
92
+9%
|
98
+7%
|
180
+83%
|
184
+2%
|
189
+3%
|
207
+9%
|
197
-5%
|
177
-10%
|
165
-7%
|
158
-4%
|
158
+0%
|
204
+29%
|
238
+16%
|
270
+14%
|
277
+3%
|
282
+2%
|
274
-3%
|
275
+0%
|
297
+8%
|
312
+5%
|
319
+2%
|
319
N/A
|
427
+34%
|
|
EPS (Diluted) |
0.48
N/A
|
0.5
+4%
|
0.46
-8%
|
0.39
-15%
|
0.33
-15%
|
0.32
-3%
|
0.35
+9%
|
0.39
+11%
|
0.6
+54%
|
0.72
+20%
|
0.68
-6%
|
0.9
+32%
|
0.95
+6%
|
0.94
-1%
|
1
+6%
|
0.94
-6%
|
0.49
-48%
|
0.53
+8%
|
0.58
+9%
|
0.62
+7%
|
1.14
+84%
|
1.18
+4%
|
1.21
+3%
|
1.32
+9%
|
1.26
-5%
|
1.13
-10%
|
1.06
-6%
|
1.02
-4%
|
1.02
N/A
|
1.33
+30%
|
1.55
+17%
|
1.77
+14%
|
1.81
+2%
|
1.86
+3%
|
1.81
-3%
|
1.83
+1%
|
1.99
+9%
|
2.1
+6%
|
2.16
+3%
|
2.17
+0%
|
2.9
+34%
|