Bio Rad Laboratories Inc
NYSE:BIO
Income Statement
Earnings Waterfall
Bio Rad Laboratories Inc
Revenue
|
2.7B
USD
|
Cost of Revenue
|
-1.2B
USD
|
Gross Profit
|
1.4B
USD
|
Operating Expenses
|
-1.1B
USD
|
Operating Income
|
365.7m
USD
|
Other Expenses
|
-1B
USD
|
Net Income
|
-637.3m
USD
|
Income Statement
Bio Rad Laboratories Inc
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 |
2 133
N/A
|
2 142
+0%
|
2 154
+1%
|
2 179
+1%
|
2 175
0%
|
2 138
-2%
|
2 108
-1%
|
2 047
-3%
|
2 019
-1%
|
2 018
0%
|
2 029
+1%
|
2 067
+2%
|
2 068
+0%
|
2 097
+1%
|
2 085
-1%
|
2 110
+1%
|
2 160
+2%
|
2 212
+2%
|
2 283
+3%
|
2 294
+0%
|
2 289
0%
|
2 292
+0%
|
2 289
0%
|
2 304
+1%
|
2 312
+0%
|
2 329
+1%
|
2 294
-2%
|
2 380
+4%
|
2 546
+7%
|
2 701
+6%
|
2 880
+7%
|
2 980
+3%
|
2 923
-2%
|
2 896
-1%
|
2 871
-1%
|
2 805
-2%
|
2 802
0%
|
2 779
-1%
|
2 769
0%
|
2 720
-2%
|
2 671
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(954)
|
(960)
|
(975)
|
(996)
|
(997)
|
(965)
|
(952)
|
(917)
|
(898)
|
(902)
|
(911)
|
(933)
|
(928)
|
(941)
|
(937)
|
(943)
|
(971)
|
(1 000)
|
(1 042)
|
(1 065)
|
(1 061)
|
(1 054)
|
(1 046)
|
(1 041)
|
(1 050)
|
(1 064)
|
(1 043)
|
(1 069)
|
(1 108)
|
(1 156)
|
(1 225)
|
(1 255)
|
(1 259)
|
(1 255)
|
(1 237)
|
(1 236)
|
(1 234)
|
(1 255)
|
(1 274)
|
(1 262)
|
(1 240)
|
|
Gross Profit |
1 178
N/A
|
1 182
+0%
|
1 179
0%
|
1 184
+0%
|
1 179
0%
|
1 173
0%
|
1 156
-2%
|
1 131
-2%
|
1 122
-1%
|
1 116
-1%
|
1 118
+0%
|
1 134
+1%
|
1 141
+1%
|
1 157
+1%
|
1 148
-1%
|
1 167
+2%
|
1 189
+2%
|
1 212
+2%
|
1 241
+2%
|
1 229
-1%
|
1 229
0%
|
1 238
+1%
|
1 243
+0%
|
1 263
+2%
|
1 261
0%
|
1 266
+0%
|
1 251
-1%
|
1 311
+5%
|
1 438
+10%
|
1 545
+7%
|
1 655
+7%
|
1 725
+4%
|
1 663
-4%
|
1 641
-1%
|
1 633
0%
|
1 569
-4%
|
1 568
0%
|
1 524
-3%
|
1 495
-2%
|
1 458
-2%
|
1 431
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 009)
|
(1 028)
|
(1 032)
|
(1 032)
|
(1 029)
|
(1 010)
|
(998)
|
(973)
|
(955)
|
(958)
|
(966)
|
(987)
|
(1 010)
|
(1 016)
|
(1 043)
|
(1 051)
|
(1 029)
|
(1 053)
|
(1 036)
|
(1 027)
|
(1 033)
|
(1 030)
|
(1 023)
|
(1 021)
|
(1 007)
|
(996)
|
(982)
|
(990)
|
(1 017)
|
(1 018)
|
(1 066)
|
(1 089)
|
(1 098)
|
(1 095)
|
(1 093)
|
(1 090)
|
(1 082)
|
(1 105)
|
(1 099)
|
(1 065)
|
(1 065)
|
|
Selling, General & Administrative |
(798)
|
(814)
|
(815)
|
(815)
|
(808)
|
(795)
|
(792)
|
(776)
|
(762)
|
(763)
|
(766)
|
(780)
|
(804)
|
(809)
|
(826)
|
(822)
|
(802)
|
(818)
|
(816)
|
(819)
|
(835)
|
(833)
|
(824)
|
(824)
|
(810)
|
(797)
|
(781)
|
(778)
|
(799)
|
(793)
|
(828)
|
(846)
|
(851)
|
(857)
|
(844)
|
(839)
|
(825)
|
(846)
|
(840)
|
(829)
|
(824)
|
|
Research & Development |
(211)
|
(213)
|
(217)
|
(217)
|
(220)
|
(215)
|
(206)
|
(196)
|
(193)
|
(194)
|
(200)
|
(207)
|
(206)
|
(207)
|
(217)
|
(229)
|
(227)
|
(235)
|
(220)
|
(208)
|
(199)
|
(197)
|
(199)
|
(197)
|
(197)
|
(199)
|
(201)
|
(212)
|
(218)
|
(225)
|
(239)
|
(243)
|
(247)
|
(250)
|
(249)
|
(251)
|
(257)
|
(259)
|
(259)
|
(236)
|
(241)
|
|
Depreciation & Amortization |
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
|
0
|
0
|
0
|
0
|
(6)
|
|
Other Operating Expenses |
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
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
|
Operating Income |
170
N/A
|
155
-9%
|
148
-5%
|
152
+3%
|
150
-1%
|
163
+9%
|
158
-3%
|
157
0%
|
167
+6%
|
158
-6%
|
152
-3%
|
147
-3%
|
131
-11%
|
141
+8%
|
105
-25%
|
116
+10%
|
160
+38%
|
159
-1%
|
205
+29%
|
202
-1%
|
195
-3%
|
208
+7%
|
220
+6%
|
242
+10%
|
255
+5%
|
270
+6%
|
269
0%
|
321
+19%
|
421
+31%
|
527
+25%
|
589
+12%
|
636
+8%
|
565
-11%
|
546
-3%
|
541
-1%
|
479
-11%
|
487
+2%
|
419
-14%
|
396
-6%
|
394
-1%
|
366
-7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(60)
|
(55)
|
(47)
|
(24)
|
(18)
|
(20)
|
(24)
|
(20)
|
(20)
|
(18)
|
(13)
|
(11)
|
(12)
|
(13)
|
(14)
|
(16)
|
(13)
|
804
|
1 097
|
1 419
|
608
|
868
|
1 285
|
578
|
2 037
|
1 790
|
2 264
|
4 233
|
4 491
|
4 864
|
4 710
|
8 000
|
4 949
|
(763)
|
(3 141)
|
(8 304)
|
(5 171)
|
(634)
|
(880)
|
(540)
|
(1 193)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
(12)
|
(12)
|
(75)
|
(85)
|
(74)
|
(74)
|
(48)
|
(24)
|
(25)
|
(24)
|
(294)
|
(301)
|
(300)
|
(301)
|
(31)
|
(27)
|
(24)
|
(24)
|
7
|
(73)
|
(69)
|
(69)
|
(65)
|
0
|
5
|
4
|
(18)
|
(26)
|
(37)
|
(39)
|
(28)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
3
|
3
|
2
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
1
|
1
|
2
|
(2)
|
(2)
|
(3)
|
(3)
|
5
|
5
|
|
Pre-Tax Income |
112
N/A
|
103
-8%
|
103
0%
|
130
+27%
|
132
+1%
|
144
+9%
|
134
-6%
|
137
+2%
|
146
+6%
|
139
-4%
|
127
-9%
|
124
-2%
|
42
-66%
|
42
0%
|
16
-62%
|
24
+50%
|
98
+314%
|
941
+863%
|
1 280
+36%
|
1 600
+25%
|
513
-68%
|
776
+51%
|
1 206
+55%
|
521
-57%
|
2 261
+334%
|
2 033
-10%
|
2 509
+23%
|
4 529
+81%
|
4 918
+9%
|
5 317
+8%
|
5 227
-2%
|
8 565
+64%
|
5 449
-36%
|
(216)
N/A
|
(2 593)
-1 100%
|
(7 823)
-202%
|
(4 704)
+40%
|
(244)
+95%
|
(524)
-115%
|
(180)
+66%
|
(850)
-373%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(35)
|
(39)
|
(41)
|
(51)
|
(43)
|
(44)
|
(38)
|
(35)
|
(33)
|
(32)
|
(30)
|
(26)
|
(16)
|
(15)
|
(3)
|
(7)
|
(46)
|
(245)
|
(321)
|
(393)
|
(196)
|
(251)
|
(350)
|
(193)
|
(502)
|
(453)
|
(562)
|
(1 008)
|
(1 104)
|
(1 211)
|
(1 174)
|
(1 899)
|
(1 195)
|
126
|
663
|
1 802
|
1 077
|
58
|
102
|
26
|
213
|
|
Income from Continuing Operations |
78
|
64
|
61
|
80
|
89
|
100
|
97
|
103
|
113
|
108
|
97
|
98
|
26
|
26
|
13
|
17
|
52
|
697
|
960
|
1 207
|
317
|
525
|
856
|
328
|
1 759
|
1 579
|
1 947
|
3 521
|
3 814
|
4 106
|
4 053
|
6 667
|
4 254
|
(91)
|
(1 930)
|
(6 021)
|
(3 628)
|
(185)
|
(423)
|
(154)
|
(637)
|
|
Income to Minority Interest |
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
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
78
N/A
|
64
-17%
|
61
-5%
|
80
+30%
|
89
+11%
|
100
+13%
|
97
-3%
|
103
+6%
|
113
+10%
|
108
-5%
|
97
-10%
|
98
+1%
|
26
-74%
|
26
+0%
|
13
-50%
|
17
+28%
|
122
+627%
|
767
+527%
|
1 030
+34%
|
1 277
+24%
|
366
-71%
|
574
+57%
|
905
+58%
|
377
-58%
|
1 759
+367%
|
1 579
-10%
|
1 947
+23%
|
3 521
+81%
|
3 814
+8%
|
4 106
+8%
|
4 053
-1%
|
6 667
+64%
|
4 254
-36%
|
(91)
N/A
|
(1 930)
-2 032%
|
(6 021)
-212%
|
(3 628)
+40%
|
(185)
+95%
|
(423)
-128%
|
(154)
+64%
|
(637)
-315%
|
|
EPS (Diluted) |
2.69
N/A
|
2.22
-17%
|
2.11
-5%
|
2.75
+30%
|
3.05
+11%
|
3.4
+11%
|
3.28
-4%
|
3.48
+6%
|
3.85
+11%
|
3.66
-5%
|
3.3
-10%
|
3.3
N/A
|
0.88
-73%
|
0.88
N/A
|
0.44
-50%
|
0.55
+25%
|
4.07
+640%
|
25.38
+524%
|
34.09
+34%
|
42.13
+24%
|
12.1
-71%
|
19.06
+58%
|
29.96
+57%
|
12.64
-58%
|
58.23
+361%
|
52.29
-10%
|
64.68
+24%
|
116.96
+81%
|
126.29
+8%
|
135.95
+8%
|
134.66
-1%
|
220.74
+64%
|
140.87
-36%
|
-3.02
N/A
|
-65.41
-2 066%
|
-202.71
-210%
|
-121.72
+40%
|
-6.24
+95%
|
-14.37
-130%
|
-5.25
+63%
|
-21.82
-316%
|