Financhill
Buy
68

BSX Quote, Financials, Valuation and Earnings

Last price:
$91.02
Seasonality move :
9.56%
Day range:
$89.66 - $91.09
52-week range:
$55.69 - $91.93
Dividend yield:
0%
P/E ratio:
75.26x
P/S ratio:
8.49x
P/B ratio:
6.48x
Volume:
1.9M
Avg. volume:
5.2M
1-year change:
62.92%
Market cap:
$134.2B
Revenue:
$14.2B
EPS (TTM):
$1.21
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $10.7B $9.9B $11.9B $12.7B $14.2B
Revenue Growth (YoY) 9.28% -7.66% 19.92% 6.68% 12.29%
 
Cost of Revenues $3.2B $3.5B $3.7B $4B $4.3B
Gross Profit $7.6B $6.4B $8.2B $8.7B $9.9B
Gross Profit Margin 70.37% 64.59% 68.78% 68.81% 69.49%
 
R&D Expenses $1.2B $1.1B $1.2B $1.3B $1.4B
Selling, General & Admin $3.9B $3.8B $4.4B $4.5B $5.2B
Other Inc / (Exp) -$612M -$405M -$412M -$434M -$188M
Operating Expenses $5.8B $5.7B $6.4B $6.7B $7.5B
Operating Income $1.7B $684M $1.8B $2B $2.4B
 
Net Interest Expenses $443M $358M $337M $460M $243M
EBT. Incl. Unusual Items $687M -$79M $1.1B $1.1B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4B $2M $36M $443M $393M
Net Income to Company $4.7B -$82M $1B $698M $1.6B
 
Minority Interest in Earnings -- -- -- -- $1M
Net Income to Common Excl Extra Items $4.7B -$82M $1B $698M $1.6B
 
Basic EPS (Cont. Ops) $3.38 -$0.08 $0.69 $0.45 $1.08
Diluted EPS (Cont. Ops) $3.33 -$0.08 $0.69 $0.45 $1.07
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.5B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.5B
 
EBITDA $2.2B $1.4B $2.5B $2.7B $3.4B
EBIT $1.2B $282M $1.4B $1.6B $2.3B
 
Revenue (Reported) $10.7B $9.9B $11.9B $12.7B $14.2B
Operating Income (Reported) $1.7B $684M $1.8B $2B $2.4B
Operating Income (Adjusted) $1.2B $282M $1.4B $1.6B $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.7B $2.9B $3.2B $3.5B $4.2B
Revenue Growth (YoY) -1.77% 10.27% 8.12% 11.26% 19.34%
 
Cost of Revenues $881M $914M $979M $1.1B $1.3B
Gross Profit $1.8B $2B $2.2B $2.4B $2.9B
Gross Profit Margin 66.87% 68.83% 69.12% 68.78% 68.83%
 
R&D Expenses $315M $310M $339M $356M $407M
Selling, General & Admin $984M $1.1B $1.1B $1.2B $1.6B
Other Inc / (Exp) -$425M $110M -$200M $67M $29M
Operating Expenses $1.5B $1.6B $1.7B $1.8B $2.2B
Operating Income $282M $458M $507M $609M $718M
 
Net Interest Expenses $85M $85M $63M $66M $79M
EBT. Incl. Unusual Items -$227M $483M $245M $610M $669M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$72M $64M $57M $105M $200M
Net Income to Company -$155M $419M $188M $504M $469M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$155M $419M $188M $504M $468M
 
Basic EPS (Cont. Ops) -$0.12 $0.28 $0.12 $0.34 $0.32
Diluted EPS (Cont. Ops) -$0.12 $0.28 $0.12 $0.34 $0.32
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 $141M $841M $592M $976M $1.1B
EBIT -$141M $569M $308M $676M $748M
 
Revenue (Reported) $2.7B $2.9B $3.2B $3.5B $4.2B
Operating Income (Reported) $282M $458M $507M $609M $718M
Operating Income (Adjusted) -$141M $569M $308M $676M $748M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.1B $11.5B $12.6B $13.8B $15.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4B $3.8B $3.9B $4.2B $4.9B
Gross Profit $6.7B $7.7B $8.7B $9.5B $11B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.2B $1.2B $1.3B $1.4B $1.5B
Selling, General & Admin $3.9B $4.2B $4.5B $5B $5.8B
Other Inc / (Exp) -$881M $77M -$629M -$196M -$360M
Operating Expenses $5.8B $6.1B $6.7B $7.2B $8.1B
Operating Income $930M $1.5B $2B $2.3B $2.8B
 
Net Interest Expenses $441M $347M $492M $255M $268M
EBT. Incl. Unusual Items -$392M $1.3B $865M $1.9B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.1B $107M $213M $647M $414M
Net Income to Company -- $1.2B $653M $1.2B $1.8B
 
Minority Interest in Earnings -- -- -- -- $2M
Net Income to Common Excl Extra Items $3.7B $1.2B $653M $1.2B $1.8B
 
Basic EPS (Cont. Ops) $2.65 $0.73 $0.42 $0.82 $1.22
Diluted EPS (Cont. Ops) $2.61 $0.73 $0.42 $0.82 $1.21
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.1B $2.7B $2.5B $3.3B $3.7B
EBIT $52M $1.6B $1.4B $2.1B $2.5B
 
Revenue (Reported) $10.1B $11.5B $12.6B $13.8B $15.9B
Operating Income (Reported) $930M $1.5B $2B $2.3B $2.8B
Operating Income (Adjusted) $52M $1.6B $1.4B $2.1B $2.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.2B $8.8B $9.4B $10.5B $12.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $2.8B $3B $3.2B $3.8B
Gross Profit $4.7B $6B $6.5B $7.3B $8.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $857M $884M $993M $1.1B $1.2B
Selling, General & Admin $2.8B $3.2B $3.4B $3.8B $4.4B
Other Inc / (Exp) -$618M -$137M -$357M -$118M -$291M
Operating Expenses $4.2B $4.6B $5B $5.5B $6.2B
Operating Income $495M $1.3B $1.5B $1.8B $2.2B
 
Net Interest Expenses $263M $251M $406M $201M $225M
EBT. Incl. Unusual Items -$386M $957M $746M $1.5B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$93M $11M $187M $392M $413M
Net Income to Company -$292M $946M $558M $1.1B $1.3B
 
Minority Interest in Earnings -- -- -- -- $1M
Net Income to Common Excl Extra Items -$291M $946M $558M $1.1B $1.3B
 
Basic EPS (Cont. Ops) -$0.22 $0.63 $0.36 $0.73 $0.88
Diluted EPS (Cont. Ops) -$0.22 $0.63 $0.36 $0.73 $0.87
Weighted Average Basic Share $4.2B $4.3B $4.3B $4.3B $4.4B
Weighted Average Diluted Share $4.3B $4.3B $4.3B $4.4B $4.5B
 
EBITDA $713M $2B $2B $2.6B $2.8B
EBIT -$121M $1.2B $1.2B $1.7B $1.9B
 
Revenue (Reported) $7.2B $8.8B $9.4B $10.5B $12.2B
Operating Income (Reported) $495M $1.3B $1.5B $1.8B $2.2B
Operating Income (Adjusted) -$121M $1.2B $1.2B $1.7B $1.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $217M $1.7B $1.9B $928M $865M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.8B $1.5B $1.8B $2B $2.2B
Inventory $1.6B $1.4B $1.6B $1.9B $2.5B
Prepaid Expenses $195M $194M $205M $264M $315M
Other Current Assets $429M $410M $385M $350M $333M
Total Current Assets $4.7B $6.7B $6.3B $5.8B $6.5B
 
Property Plant And Equipment $2.4B $2.5B $2.7B $2.8B $3.3B
Long-Term Investments $458M $918M $412M $407M $413M
Goodwill $10.2B $10B $12B $12.9B $14.4B
Other Intangibles $7.9B $5.9B $6.1B $5.9B $6B
Other Long-Term Assets $519M $436M $394M $558M $572M
Total Assets $30.6B $30.8B $32.2B $32.5B $35.1B
 
Accounts Payable $542M $513M $794M $862M $942M
Accrued Expenses $1.6B $1.7B $2.2B $1.9B $2.4B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $391M $660M $365M $308M $328M
Total Current Liabilities $4.9B $3.7B $4.3B $3.8B $4.9B
 
Long-Term Debt $8.6B $9.1B $8.8B $8.9B $8.6B
Capital Leases -- -- -- -- --
Total Liabilities $16.7B $15.5B $15.6B $14.9B $15.6B
 
Common Stock $16M $17M $17M $17M $17M
Other Common Equity Adj $173M $36M $263M $269M $49M
Common Equity $13.9B $15.3B $16.6B $17.6B $19.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $248M
Total Equity $13.9B $15.3B $16.6B $17.6B $19.5B
 
Total Liabilities and Equity $30.6B $30.8B $32.2B $32.5B $35.1B
Cash and Short Terms $217M $1.7B $1.9B $928M $865M
Total Debt $10B $9.1B $9.1B $8.9B $9.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2B $1.9B $338M $952M $2.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6B $1.7B $1.9B $2.1B $2.5B
Inventory $1.5B $1.6B $1.8B $2.4B $2.8B
Prepaid Expenses $174M $217M $262M $307M $332M
Other Current Assets $534M $446M $406M $376M $435M
Total Current Assets $6.2B $6.2B $5.1B $6.5B $8.8B
 
Property Plant And Equipment $2.4B $2.5B $2.7B $3.1B $3.5B
Long-Term Investments $567M $434M $381M $427M $532M
Goodwill $10.1B $11.8B $12.9B $13.6B $15B
Other Intangibles $6.8B $6.2B $6.1B $5.9B $5.8B
Other Long-Term Assets $457M $418M $541M $577M $665M
Total Assets $30.8B $31.9B $31.9B $34B $38.1B
 
Accounts Payable $452M $674M $803M $929M $907M
Accrued Expenses $1.6B $2.1B $1.8B $2B $2.3B
Current Portion Of Long-Term Debt -- -- $20M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $460M $395M $301M $284M $315M
Total Current Liabilities $3.3B $4B $3.5B $4.6B $5.9B
 
Long-Term Debt $9.3B $8.8B $8.6B $8.4B $9.2B
Capital Leases -- -- -- -- --
Total Liabilities $15.3B $15.4B $14.3B $14.9B $17.1B
 
Common Stock $17M $17M $17M $17M $17M
Other Common Equity Adj -- -- -- $231M -$128M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $243M $248M
Total Equity $15.6B $16.5B $17.6B $19.1B $21B
 
Total Liabilities and Equity $30.8B $31.9B $31.9B $34B $38.1B
Cash and Short Terms $2B $1.9B $338M $952M $2.5B
Total Debt $9.3B $9.1B $8.6B $8.9B $10.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $4.7B -$82M $1B $698M $1.6B
Depreciation & Amoritzation $1B $1.1B $1.1B $1.1B $1.2B
Stock-Based Compensation $157M $170M $194M $220M $233M
Change in Accounts Receivable -$130M $335M -$279M -$220M -$238M
Change in Inventories -$290M -$65M -$346M -$321M -$660M
Cash From Operations $1.8B $1.5B $1.9B $1.5B $2.5B
 
Capital Expenditures $461M $376M $554M $612M $800M
Cash Acquisitions -$4.3B $12M -$1.4B -$1.5B -$1.8B
Cash From Investing -$5B -$411M -$1.6B -$2B -$2.6B
 
Dividends Paid (Ex Special Dividend) -- -$28M -$55M -$55M -$28M
Special Dividend Paid
Long-Term Debt Issued $7.9B $5.8B -- $3.3B --
Long-Term Debt Repaid -$5.1B -$6.8B -- -$3.4B -$4M
Repurchase of Common Stock -- -$535M -- -- --
Other Financing Activities $121M -$147M -$100M -$411M -$89M
Cash From Financing $3B $293M -$95M -$548M $5M
 
Beginning Cash (CF) $829M $607M $2B $2.2B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$232M $1.4B $179M -$1B -$67M
Ending Cash (CF) $607M $2B $2.2B $1.1B $1.1B
 
Levered Free Cash Flow $1.4B $1.1B $1.3B $914M $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$155M $419M $188M $504M $469M
Depreciation & Amoritzation $282M $272M $284M $300M $306M
Stock-Based Compensation $40M $51M $58M -$56M -$61M
Change in Accounts Receivable -$123M $14M -$14M -$3M -$33M
Change in Inventories $35M -$215M -$95M -$202M -$55M
Cash From Operations $643M $465M $470M $698M $1B
 
Capital Expenditures $150M $107M $171M $206M $304M
Cash Acquisitions -- -$1.3B -$71M -- -$1.1B
Cash From Investing -$129M -$1.2B -$225M -$197M -$1.4B
 
Dividends Paid (Ex Special Dividend) -$14M -$14M -$14M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$154M -$37M $22M
Long-Term Debt Repaid -$250M -- -$1M -$4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$42M -$43M -$87M -$16M -$108M
Cash From Financing -$249M $6M -$199M $16M $7M
 
Beginning Cash (CF) $2B $2.9B $458M $620M $3.1B
Foreign Exchange Rate Adjustment $1M -$3M -$6M -$5M $6M
Additions / Reductions $265M -$736M $45M $517M -$419M
Ending Cash (CF) $2.3B $2.2B $497M $1.1B $2.6B
 
Levered Free Cash Flow $493M $358M $299M $492M $698M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $1.2B $653M $1.2B $1.8B
Depreciation & Amoritzation -- $1.1B $1.1B $1.2B $1.2B
Stock-Based Compensation $128M $187M $214M $229M $256M
Change in Accounts Receivable -- -$38M -$324M -$208M -$335M
Change in Inventories -- -$379M -$306M -$647M -$333M
Cash From Operations $1.5B $2.1B $1.2B $2.4B $2.9B
 
Capital Expenditures $396M $317M $673M $738M $1B
Cash Acquisitions $12M -$1.2B -$1.8B -$1B -$2B
Cash From Investing -$313M -$1.3B -$2.3B -$1.7B -$3B
 
Dividends Paid (Ex Special Dividend) -$14M -$56M -$55M -$41M --
Special Dividend Paid
Long-Term Debt Issued $7.5B -- $3.3B -- $2.2B
Long-Term Debt Repaid -$9.2B -$260M -$3.4B -$4M -$529M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $124M -$113M -$411M -$90M -$157M
Cash From Financing $388M -$906M -$557M -$9M $1.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B -$124M -$1.6B $640M $1.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $1.7B $524M $1.6B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$292M $946M $558M $1.1B $1.3B
Depreciation & Amoritzation $834M $803M $842M $883M $921M
Stock-Based Compensation $128M $145M $165M $174M $197M
Change in Accounts Receivable $242M -$131M -$176M -$164M -$261M
Change in Inventories -$1M -$315M -$275M -$601M -$274M
Cash From Operations $835M $1.4B $719M $1.5B $2B
 
Capital Expenditures $347M $288M $407M $533M $777M
Cash Acquisitions $12M -$1.2B -$1.5B -$1B -$1.2B
Cash From Investing -$264M -$1.1B -$1.8B -$1.5B -$2B
 
Dividends Paid (Ex Special Dividend) -$14M -$42M -$42M -$28M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.8B -- $3.3B -- $2.2B
Long-Term Debt Repaid -$6.6B -- -$3.4B -$4M -$529M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$133M -$99M -$410M -$89M -$157M
Cash From Financing $1.1B -$87M -$549M -$10M $1.6B
 
Beginning Cash (CF) $3.3B $7.1B $3.2B $2.5B $6.6B
Foreign Exchange Rate Adjustment -$8M -$5M -$12M -$8M -$2M
Additions / Reductions $1.7B $169M -$1.7B $14M $1.6B
Ending Cash (CF) $5B $7.3B $1.5B $2.5B $8.2B
 
Levered Free Cash Flow $488M $1.1B $312M $1B $1.2B

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

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

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock