Financhill
Buy
66

BSX Quote, Financials, Valuation and Earnings

Last price:
$99.18
Seasonality move :
5.3%
Day range:
$98.44 - $101.02
52-week range:
$66.80 - $107.17
Dividend yield:
0%
P/E ratio:
80.04x
P/S ratio:
8.88x
P/B ratio:
6.78x
Volume:
11.7M
Avg. volume:
8.4M
1-year change:
48.33%
Market cap:
$147.7B
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 LUV Stock a Buy, Sell or Hold?
Is LUV Stock a Buy, Sell or Hold?

Southwest Airlines (NYSE:LUV) is one of America’s major air transportation…

Should I Buy Alcoa Stock?
Should I Buy Alcoa Stock?

Alcoa (AA) finds itself in an interesting position in early…

Where Will Nu Holdings Stock Be in 2030?
Where Will Nu Holdings Stock Be in 2030?

Despite fast growth, high profitability and an extraordinary runway ahead,…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Sell
47
Is MSFT Stock a Buy?

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

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Sell
43
MNPR alert for Apr 3

Monopar Therapeutics [MNPR] is down 6.9% over the past day.

Buy
75
BKTI alert for Apr 3

BK Technologies [BKTI] is down 9.6% over the past day.

Sell
34
SWTX alert for Apr 3

SpringWorks Therapeutics [SWTX] is down 6.49% over the past day.

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

Show me the best stock