Financhill
Buy
74

BSX Quote, Financials, Valuation and Earnings

Last price:
$102.87
Seasonality move :
3.03%
Day range:
$103.22 - $105.74
52-week range:
$71.88 - $107.17
Dividend yield:
0%
P/E ratio:
75.39x
P/S ratio:
8.76x
P/B ratio:
6.88x
Volume:
5.3M
Avg. volume:
9.2M
1-year change:
42.04%
Market cap:
$152.8B
Revenue:
$16.7B
EPS (TTM):
$1.37
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.8B $3B $3.4B $3.9B $4.7B
Revenue Growth (YoY) 8.22% 9.96% 12% 13.78% 20.93%
 
Cost of Revenues $906M $955M $1B $1.2B $1.5B
Gross Profit $1.8B $2.1B $2.3B $2.6B $3.2B
Gross Profit Margin 67.08% 68.44% 69.31% 68.65% 68.84%
 
R&D Expenses $276M $319M $337M $366M $443M
Selling, General & Admin $1B $1.1B $1.2B $1.4B $1.6B
Other Inc / (Exp) $40M -$47M -$75M -$18M -$49M
Operating Expenses $1.5B $1.6B $1.8B $2B $2.3B
Operating Income $366M $482M $583M $693M $937M
 
Net Interest Expenses $81M $279M $65M $69M $82M
EBT. Incl. Unusual Items $325M $156M $444M $608M $805M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$16M $45M $131M $115M $133M
Net Income to Company $341M $110M $314M $493M $672M
 
Minority Interest in Earnings -- -- -- $1M $2M
Net Income to Common Excl Extra Items $341M $110M $314M $494M $674M
 
Basic EPS (Cont. Ops) $0.23 $0.07 $0.21 $0.34 $0.46
Diluted EPS (Cont. Ops) $0.23 $0.07 $0.21 $0.33 $0.45
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 $675M $709M $794M $981M $1.2B
EBIT $407M $435M $509M $677M $887M
 
Revenue (Reported) $2.8B $3B $3.4B $3.9B $4.7B
Operating Income (Reported) $366M $482M $583M $693M $937M
Operating Income (Adjusted) $407M $435M $509M $677M $887M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $10.1B $12.2B $13B $14.7B $17.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.6B $3.8B $4.1B $4.5B $5.5B
Gross Profit $6.5B $8.4B $9B $10.2B $12.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1B $1.2B $1.3B $1.4B $1.7B
Selling, General & Admin $3.8B $4.4B $4.7B $5.3B $6.2B
Other Inc / (Exp) -$227M -$496M -$463M -$130M -$552M
Operating Expenses $5.7B $6.5B $6.9B $7.7B $8.8B
Operating Income $804M $1.9B $2.1B $2.5B $3.2B
 
Net Interest Expenses $353M $535M $246M $248M $211M
EBT. Incl. Unusual Items $224M $907M $1.4B $2.1B $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$25M $98M $528M $377M $454M
Net Income to Company $248M $810M $902M $1.8B $2B
 
Minority Interest in Earnings -- -- -- $2M $8M
Net Income to Common Excl Extra Items $249M $810M $902M $1.8B $2B
 
Basic EPS (Cont. Ops) $0.10 $0.53 $0.59 $1.20 $1.38
Diluted EPS (Cont. Ops) $0.10 $0.53 $0.59 $1.19 $1.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.7B $2.5B $2.8B $3.6B $4.1B
EBIT $579M $1.4B $1.7B $2.4B $2.8B
 
Revenue (Reported) $10.1B $12.2B $13B $14.7B $17.6B
Operating Income (Reported) $804M $1.9B $2.1B $2.5B $3.2B
Operating Income (Adjusted) $579M $1.4B $1.7B $2.4B $2.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.8B $3B $3.4B $3.9B $4.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $906M $955M $1B $1.2B $1.5B
Gross Profit $1.8B $2.1B $2.3B $2.6B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $276M $319M $337M $366M $443M
Selling, General & Admin $1B $1.1B $1.2B $1.4B $1.6B
Other Inc / (Exp) $40M -$47M -$75M -$18M -$49M
Operating Expenses $1.5B $1.6B $1.8B $2B $2.3B
Operating Income $366M $482M $583M $693M $937M
 
Net Interest Expenses $81M $279M $65M $69M $82M
EBT. Incl. Unusual Items $325M $156M $444M $608M $805M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$16M $45M $131M $115M $133M
Net Income to Company $341M $110M $314M $493M $672M
 
Minority Interest in Earnings -- -- -- $1M $2M
Net Income to Common Excl Extra Items $341M $110M $314M $494M $674M
 
Basic EPS (Cont. Ops) $0.23 $0.07 $0.21 $0.34 $0.46
Diluted EPS (Cont. Ops) $0.23 $0.07 $0.21 $0.33 $0.45
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 $675M $709M $794M $981M $1.2B
EBIT $407M $435M $509M $677M $887M
 
Revenue (Reported) $2.8B $3B $3.4B $3.9B $4.7B
Operating Income (Reported) $366M $482M $583M $693M $937M
Operating Income (Adjusted) $407M $435M $509M $677M $887M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2B $325M $570M $2.3B $725M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6B $1.9B $2.1B $2.3B $2.7B
Inventory $1.4B $1.7B $2.1B $2.6B $2.9B
Prepaid Expenses $192M $249M $296M $319M $294M
Other Current Assets $481M $477M $390M $402M $432M
Total Current Assets $6.1B $5.1B $5.7B $8.2B $7.3B
 
Property Plant And Equipment $2.5B $2.7B $2.9B $3.3B $3.8B
Long-Term Investments $643M $399M $385M $429M $655M
Goodwill $10.9B $12.9B $13.3B $14.4B $17.3B
Other Intangibles $6B $6.6B $6.1B $5.8B $6.6B
Other Long-Term Assets $455M $390M $564M $612M $721M
Total Assets $30.9B $32.3B $32.9B $36.7B $40.1B
 
Accounts Payable $615M $696M $868M $921M $1B
Accrued Expenses $1.6B $2B $1.7B $2B $2.2B
Current Portion Of Long-Term Debt -- -- $510M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $414M $363M $275M $290M $302M
Total Current Liabilities $3.4B $4.3B $4.1B $4.9B $5.1B
 
Long-Term Debt $9.1B $9.1B $8.5B $9.5B $10.4B
Capital Leases -- -- -- -- --
Total Liabilities $15.2B $15.6B $14.8B $16.5B $17.7B
 
Common Stock $17M $17M $17M $17M $17M
Other Common Equity Adj -- -- $178M $132M -$28M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $259M $242M $233M
Total Equity $15.7B $16.7B $18.1B $20.2B $22.4B
 
Total Liabilities and Equity $30.9B $32.3B $32.9B $36.7B $40.1B
Cash and Short Terms $2B $325M $570M $2.3B $725M
Total Debt $9.1B $9.3B $9B $10.6B $11.2B
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 -$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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $341M $110M $314M $493M $672M
Depreciation & Amoritzation $268M $274M $285M $304M $325M
Stock-Based Compensation $47M $52M $55M $63M $74M
Change in Accounts Receivable -$117M -$66M -$86M -$114M -$107M
Change in Inventories -$115M -$108M -$185M -$124M -$109M
Cash From Operations $284M -$58M $190M $164M $541M
 
Capital Expenditures $75M $131M $121M $245M $264M
Cash Acquisitions $95M -$1.5B -$375M -$47M -$239M
Cash From Investing $71M -$1.6B -$484M -$285M -$500M
 
Dividends Paid (Ex Special Dividend) -$14M -$14M -$14M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $3.5B -- $2.1B $1.6B
Long-Term Debt Repaid -- -$3.4B -- -$529M -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$53M -$58M -$68M -$49M -$11M
Cash From Financing -$95M -$6M -$69M $1.6B $233M
 
Beginning Cash (CF) $2B $2.2B $1.1B $1.1B $606M
Foreign Exchange Rate Adjustment -$3M -- -- -$7M $39M
Additions / Reductions $261M -$1.6B -$363M $1.4B $274M
Ending Cash (CF) $2.3B $529M $763M $2.5B $919M
 
Levered Free Cash Flow $209M -$189M $69M -$81M $277M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $248M $810M $902M $1.8B $2B
Depreciation & Amoritzation $1.1B $1.1B $1.1B $1.2B $1.3B
Stock-Based Compensation $175M $199M $223M $241M $277M
Change in Accounts Receivable $57M -$228M -$240M -$266M -$344M
Change in Inventories $19M -$339M -$398M -$599M -$213M
Cash From Operations $1.9B $1.5B $1.8B $2.5B $3.8B
 
Capital Expenditures $349M $610M $602M $924M $1.1B
Cash Acquisitions $107M -$3B -$441M -$1.5B -$4.8B
Cash From Investing -$264M -$3.2B -$921M -$2.4B -$5.9B
 
Dividends Paid (Ex Special Dividend) -$42M -$55M -$55M -$14M --
Special Dividend Paid
Long-Term Debt Issued $3B $3.5B -$224M $2.1B $1.8B
Long-Term Debt Repaid -$4.4B -$3.4B -$1M -$533M -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$125M -$105M -$421M -$70M -$118M
Cash From Financing -$58M -$6M -$611M $1.6B $478M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B -$1.7B $243M $1.7B -$1.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.5B $918M $1.2B $1.6B $2.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $341M $110M $314M $493M $672M
Depreciation & Amoritzation $268M $274M $285M $304M $325M
Stock-Based Compensation $47M $52M $55M $63M $74M
Change in Accounts Receivable -$117M -$66M -$86M -$114M -$107M
Change in Inventories -$115M -$108M -$185M -$124M -$109M
Cash From Operations $284M -$58M $190M $164M $541M
 
Capital Expenditures $75M $131M $121M $245M $264M
Cash Acquisitions $95M -$1.5B -$375M -$47M -$239M
Cash From Investing $71M -$1.6B -$484M -$285M -$500M
 
Dividends Paid (Ex Special Dividend) -$14M -$14M -$14M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $3.5B -- $2.1B $1.6B
Long-Term Debt Repaid -- -$3.4B -- -$529M -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$53M -$58M -$68M -$49M -$11M
Cash From Financing -$95M -$6M -$69M $1.6B $233M
 
Beginning Cash (CF) $2B $2.2B $1.1B $1.1B $606M
Foreign Exchange Rate Adjustment -$3M -- -- -$7M $39M
Additions / Reductions $261M -$1.6B -$363M $1.4B $274M
Ending Cash (CF) $2.3B $529M $763M $2.5B $919M
 
Levered Free Cash Flow $209M -$189M $69M -$81M $277M

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

GET BETTER TRADE IDEAS

Popular

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

What Is a Millionaire-Maker Stock?
What Is a Millionaire-Maker Stock?

From time to time, investors will run across the term…

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 9.31% over the past day.

Buy
52
QDEL alert for May 9

QuidelOrtho [QDEL] is down 0.22% over the past day.

Buy
61
TPC alert for May 9

Tutor Perini [TPC] is up 9.61% over the past day.

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

Show me the best stock