Financhill
Buy
62

BSX Quote, Financials, Valuation and Earnings

Last price:
$89.73
Seasonality move :
5.3%
Day range:
$96.65 - $99.86
52-week range:
$66.80 - $107.17
Dividend yield:
0%
P/E ratio:
78.80x
P/S ratio:
8.74x
P/B ratio:
6.68x
Volume:
11M
Avg. volume:
8.5M
1-year change:
44.58%
Market cap:
$145.4B
Revenue:
$16.7B
EPS (TTM):
$1.25
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.9B $11.9B $12.7B $14.2B $16.7B
Revenue Growth (YoY) -7.66% 19.92% 6.68% 12.29% 17.61%
 
Cost of Revenues $3.5B $3.7B $4B $4.3B $5.3B
Gross Profit $6.4B $8.2B $8.7B $9.9B $11.5B
Gross Profit Margin 64.59% 68.78% 68.81% 69.49% 68.61%
 
R&D Expenses $1.1B $1.2B $1.3B $1.4B $1.6B
Selling, General & Admin $3.8B $4.4B $4.5B $5.2B $6B
Other Inc / (Exp) -$405M -$412M -$434M -$188M -$521M
Operating Expenses $5.7B $6.4B $6.7B $7.5B $8.5B
Operating Income $684M $1.8B $2B $2.4B $3B
 
Net Interest Expenses $358M $337M $460M $243M $198M
EBT. Incl. Unusual Items -$79M $1.1B $1.1B $2B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2M $36M $443M $393M $436M
Net Income to Company -$82M $1B $698M $1.6B $1.8B
 
Minority Interest in Earnings -- -- -- $1M $8M
Net Income to Common Excl Extra Items -$82M $1B $698M $1.6B $1.9B
 
Basic EPS (Cont. Ops) -$0.08 $0.69 $0.45 $1.08 $1.26
Diluted EPS (Cont. Ops) -$0.08 $0.69 $0.45 $1.07 $1.25
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.5B $1.5B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.5B $1.5B
 
EBITDA $1.4B $2.5B $2.7B $3.4B $3.9B
EBIT $282M $1.4B $1.6B $2.3B $2.6B
 
Revenue (Reported) $9.9B $11.9B $12.7B $14.2B $16.7B
Operating Income (Reported) $684M $1.8B $2B $2.4B $3B
Operating Income (Adjusted) $282M $1.4B $1.6B $2.3B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.7B $3.1B $3.2B $3.7B $4.6B
Revenue Growth (YoY) -6.72% 15.43% 3.68% 14.9% 22.44%
 
Cost of Revenues $1B $934M $1B $1.1B $1.5B
Gross Profit $1.7B $2.2B $2.2B $2.6B $3.1B
Gross Profit Margin 62.61% 70.13% 68.85% 69.24% 67.86%
 
R&D Expenses $286M $320M $330M $363M $459M
Selling, General & Admin $1B $1.2B $1.2B $1.4B $1.6B
Other Inc / (Exp) $214M -$272M -$78M -$69M -$230M
Operating Expenses $1.5B $1.7B $1.7B $2B $2.3B
Operating Income $189M $479M $527M $618M $790M
 
Net Interest Expenses $96M $86M $54M $43M $80M
EBT. Incl. Unusual Items $307M $119M $396M $505M $585M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $96M $26M $255M $1M $23M
Net Income to Company $210M $95M $140M $504M $562M
 
Minority Interest in Earnings -- -- -- $1M $4M
Net Income to Common Excl Extra Items $210M $95M $140M $505M $566M
 
Basic EPS (Cont. Ops) $0.10 $0.06 $0.09 $0.34 $0.38
Diluted EPS (Cont. Ops) $0.10 $0.06 $0.09 $0.34 $0.38
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.5B $1.5B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.5B $1.5B
 
EBITDA $692M $496M $754M $883M $1B
EBIT $403M $206M $460M $570M $665M
 
Revenue (Reported) $2.7B $3.1B $3.2B $3.7B $4.6B
Operating Income (Reported) $189M $479M $527M $618M $790M
Operating Income (Adjusted) $403M $206M $460M $570M $665M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.9B $11.9B $12.7B $14.2B $16.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $3.7B $4B $4.3B $5.3B
Gross Profit $6.4B $8.2B $8.7B $9.9B $11.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1B $1.2B $1.3B $1.4B $1.6B
Selling, General & Admin $3.8B $4.4B $4.5B $5.2B $6B
Other Inc / (Exp) -$404M -$409M -$435M -$187M -$521M
Operating Expenses $5.7B $6.4B $6.7B $7.5B $8.5B
Operating Income $684M $1.8B $2B $2.4B $3B
 
Net Interest Expenses $359M $337M $460M $244M $198M
EBT. Incl. Unusual Items -$79M $1.1B $1.1B $2B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3M $37M $442M $393M $436M
Net Income to Company -$82M $1B $698M $1.6B $1.8B
 
Minority Interest in Earnings -- -- -- $1M $5M
Net Income to Common Excl Extra Items -$81M $1B $698M $1.6B $1.9B
 
Basic EPS (Cont. Ops) -$0.12 $0.69 $0.45 $1.07 $1.26
Diluted EPS (Cont. Ops) -$0.12 $0.69 $0.45 $1.07 $1.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.4B $2.5B $2.7B $3.4B $3.9B
EBIT $282M $1.4B $1.6B $2.3B $2.6B
 
Revenue (Reported) $9.9B $11.9B $12.7B $14.2B $16.7B
Operating Income (Reported) $684M $1.8B $2B $2.4B $3B
Operating Income (Adjusted) $282M $1.4B $1.6B $2.3B $2.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $11.9B $12.7B $14.2B $16.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.7B $4B $4.3B $5.3B --
Gross Profit $8.2B $8.7B $9.9B $11.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.2B $1.3B $1.4B $1.6B --
Selling, General & Admin $4.4B $4.5B $5.2B $6B --
Other Inc / (Exp) -$409M -$435M -$187M -$521M --
Operating Expenses $6.4B $6.7B $7.5B $8.5B --
Operating Income $1.8B $2B $2.4B $3B --
 
Net Interest Expenses $337M $460M $244M $305M --
EBT. Incl. Unusual Items $1.1B $1.1B $2B $2.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $37M $442M $393M $436M --
Net Income to Company $1B $698M $1.6B $1.8B --
 
Minority Interest in Earnings -- -- $1M $5M --
Net Income to Common Excl Extra Items $1B $698M $1.6B $1.9B --
 
Basic EPS (Cont. Ops) $0.69 $0.45 $1.07 $1.26 --
Diluted EPS (Cont. Ops) $0.69 $0.45 $1.07 $1.25 --
Weighted Average Basic Share $5.7B $5.7B $5.8B $5.9B --
Weighted Average Diluted Share $5.7B $5.8B $5.9B $5.9B --
 
EBITDA $2.5B $2.7B $3.4B $3.9B --
EBIT $1.4B $1.6B $2.3B $2.6B --
 
Revenue (Reported) $11.9B $12.7B $14.2B $16.7B --
Operating Income (Reported) $1.8B $2B $2.4B $3B --
Operating Income (Adjusted) $1.4B $1.6B $2.3B $2.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7B $1.9B $928M $865M $414M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5B $1.8B $2B $2.2B $2.6B
Inventory $1.4B $1.6B $1.9B $2.5B $2.8B
Prepaid Expenses $194M $205M $264M $315M $307M
Other Current Assets $410M $385M $350M $333M $415M
Total Current Assets $6.7B $6.3B $5.8B $6.5B $6.9B
 
Property Plant And Equipment $2.5B $2.7B $2.8B $3.3B $3.7B
Long-Term Investments $918M $412M $407M $413M $555M
Goodwill $10B $12B $12.9B $14.4B $17.1B
Other Intangibles $5.9B $6.1B $5.9B $6B $6.7B
Other Long-Term Assets $436M $394M $558M $572M $670M
Total Assets $30.8B $32.2B $32.5B $35.1B $39.4B
 
Accounts Payable $513M $794M $862M $942M $960M
Accrued Expenses $1.7B $2.2B $1.9B $2.4B $2.6B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $660M $365M $308M $328M $314M
Total Current Liabilities $3.7B $4.3B $3.8B $4.9B $6.4B
 
Long-Term Debt $9.1B $8.8B $8.9B $8.6B $8.8B
Capital Leases -- -- -- -- --
Total Liabilities $15.5B $15.6B $14.9B $15.6B $17.4B
 
Common Stock $17M $17M $17M $17M $17M
Other Common Equity Adj $36M $263M $269M $49M $275M
Common Equity $15.3B $16.6B $17.6B $19.3B $21.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $248M $233M
Total Equity $15.3B $16.6B $17.6B $19.5B $22B
 
Total Liabilities and Equity $30.8B $32.2B $32.5B $35.1B $39.4B
Cash and Short Terms $1.7B $1.9B $928M $865M $414M
Total Debt $9.1B $9.1B $8.9B $9.1B $10.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7B $1.9B $928M $865M $414M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5B $1.8B $2B $2.2B $2.6B
Inventory $1.4B $1.6B $1.9B $2.5B $2.8B
Prepaid Expenses $194M $205M $264M $315M $307M
Other Current Assets $410M $385M $350M $333M $415M
Total Current Assets $6.7B $6.3B $5.8B $6.5B $6.9B
 
Property Plant And Equipment $2.5B $2.7B $2.8B $3.3B $3.7B
Long-Term Investments $918M $412M $407M $413M $555M
Goodwill $10B $12B $12.9B $14.4B $17.1B
Other Intangibles $5.9B $6.1B $5.9B $6B $6.7B
Other Long-Term Assets $436M $394M $558M $572M $670M
Total Assets $30.8B $32.2B $32.5B $35.1B $39.4B
 
Accounts Payable $513M $794M $862M $942M $960M
Accrued Expenses $1.7B $2.2B $1.9B $2.4B $2.6B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $660M $365M $308M $328M $314M
Total Current Liabilities $3.7B $4.3B $3.8B $4.9B $6.4B
 
Long-Term Debt $9.1B $8.8B $8.9B $8.6B $8.8B
Capital Leases -- -- -- -- --
Total Liabilities $15.5B $15.6B $14.9B $15.6B $17.4B
 
Common Stock $17M $17M $17M $17M $17M
Other Common Equity Adj $36M $263M $269M $49M $275M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $248M $233M
Total Equity $15.3B $16.6B $17.6B $19.5B $22B
 
Total Liabilities and Equity $30.8B $32.2B $32.5B $35.1B $39.4B
Cash and Short Terms $1.7B $1.9B $928M $865M $414M
Total Debt $9.1B $9.1B $8.9B $9.1B $10.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$82M $1B $698M $1.6B $1.8B
Depreciation & Amoritzation $1.1B $1.1B $1.1B $1.2B $1.3B
Stock-Based Compensation $170M $194M $220M $233M $266M
Change in Accounts Receivable $335M -$279M -$220M -$238M -$351M
Change in Inventories -$65M -$346M -$321M -$660M -$228M
Cash From Operations $1.5B $1.9B $1.5B $2.5B $3.4B
 
Capital Expenditures $376M $554M $612M $800M $1.1B
Cash Acquisitions $12M -$1.4B -$1.5B -$1.8B -$4.6B
Cash From Investing -$411M -$1.6B -$2B -$2.6B -$5.7B
 
Dividends Paid (Ex Special Dividend) -$28M -$55M -$55M -$28M --
Special Dividend Paid
Long-Term Debt Issued $5.8B -- $3.3B -- $2.4B
Long-Term Debt Repaid -$6.8B -- -$3.4B -$4M -$529M
Repurchase of Common Stock -$535M -- -- -- --
Other Financing Activities -$147M -$100M -$411M -$89M -$156M
Cash From Financing $293M -$95M -$548M $5M $1.8B
 
Beginning Cash (CF) $607M $2B $2.2B $1.1B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B $179M -$1B -$67M -$438M
Ending Cash (CF) $2B $2.2B $1.1B $1.1B $606M
 
Levered Free Cash Flow $1.1B $1.3B $914M $1.7B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $210M $95M $140M $504M $562M
Depreciation & Amoritzation $289M $290M $294M $313M $348M
Stock-Based Compensation $42M $49M $55M $59M $69M
Change in Accounts Receivable $93M -$148M -$44M -$74M -$90M
Change in Inventories -$64M -$31M -$46M -$59M $46M
Cash From Operations $673M $478M $807M $957M $1.5B
 
Capital Expenditures $29M $266M $205M $267M $293M
Cash Acquisitions -- -$219M $5M -$793M -$3.4B
Cash From Investing -$147M -$461M -$183M -$1.1B -$3.7B
 
Dividends Paid (Ex Special Dividend) -$14M -$13M -$13M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $189M
Long-Term Debt Repaid -$260M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$14M -$1M -$1M -- $1M
Cash From Financing -$819M -$8M $1M $15M $214M
 
Beginning Cash (CF) $2.3B $2.2B $497M $1.1B $2.6B
Foreign Exchange Rate Adjustment $6M -$1M $3M $4M -$9M
Additions / Reductions -$293M $10M $626M -$81M -$2B
Ending Cash (CF) $2B $2.2B $1.1B $1.1B $606M
 
Levered Free Cash Flow $644M $212M $602M $690M $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$82M $1B $698M $1.6B $1.8B
Depreciation & Amoritzation $1.1B $1.1B $1.1B $1.2B $1.3B
Stock-Based Compensation $170M $194M $220M $233M $266M
Change in Accounts Receivable $335M -$279M -$220M -$238M -$351M
Change in Inventories -$65M -$346M -$321M -$660M -$228M
Cash From Operations $1.5B $1.9B $1.5B $2.5B $3.4B
 
Capital Expenditures $376M $554M $612M $800M $1.1B
Cash Acquisitions $12M -$1.4B -$1.5B -$1.8B -$4.6B
Cash From Investing -$411M -$1.6B -$2B -$2.6B -$5.7B
 
Dividends Paid (Ex Special Dividend) -$28M -$55M -$55M -$28M --
Special Dividend Paid
Long-Term Debt Issued $5.8B -- $3.3B -- $2.4B
Long-Term Debt Repaid -$6.8B -- -$3.4B -$4M -$529M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$147M -$100M -$411M -$89M -$156M
Cash From Financing $293M -$95M -$548M $5M $1.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B $179M -$1B -$67M -$438M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $1.3B $914M $1.7B $2.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1B $698M $1.6B $1.8B --
Depreciation & Amoritzation $1.1B $1.1B $1.2B $1.3B --
Stock-Based Compensation $194M $220M $233M $266M --
Change in Accounts Receivable -$279M -$220M -$238M -$351M --
Change in Inventories -$346M -$321M -$660M -$228M --
Cash From Operations $1.9B $1.5B $2.5B $3.4B --
 
Capital Expenditures $554M $612M $800M $1.1B --
Cash Acquisitions -$1.4B -$1.5B -$1.8B -$4.6B --
Cash From Investing -$1.6B -$2B -$2.6B -$5.7B --
 
Dividends Paid (Ex Special Dividend) -$55M -$55M -$28M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $3.3B -- $2.4B --
Long-Term Debt Repaid -- -$3.4B -$4M -$529M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$100M -$411M -$89M -$156M --
Cash From Financing -$95M -$548M $5M $1.8B --
 
Beginning Cash (CF) $9.3B $3.7B $3.6B $9.3B --
Foreign Exchange Rate Adjustment -$6M -$9M -$4M -$11M --
Additions / Reductions $179M -$1B -$67M -$438M --
Ending Cash (CF) $9.5B $2.6B $3.6B $8.8B --
 
Levered Free Cash Flow $1.3B $914M $1.7B $2.4B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Kinder Morgan Dividend Yield Worth It?
Is Kinder Morgan Dividend Yield Worth It?

Kinder Morgan (NYSE:KMI) is a major energy infrastructure company in…

What Is the Best ETF to Buy This Year?
What Is the Best ETF to Buy This Year?

The stock market has gotten off to an extremely rough…

Is The Bad News Priced Into Nike Stock Now?
Is The Bad News Priced Into Nike Stock Now?

Despite its dominance in the athletic shoe and apparel industry,…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 33x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
37
Is NVDA Stock a Buy?

Market Cap: $2.5T
P/E Ratio: 35x

Alerts

Sell
29
RH alert for Apr 4

RH [RH] is down 2.41% over the past day.

Sell
24
DPST alert for Apr 4

Direxion Daily Regional Banks Bull 3X Shares [DPST] is down 12.11% over the past day.

Sell
9
FIVE alert for Apr 4

Five Below [FIVE] is down 3.54% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock