Financhill
Sell
41

BSX Quote, Financials, Valuation and Earnings

Last price:
$74.13
Seasonality move :
5.45%
Day range:
$73.16 - $75.29
52-week range:
$72.69 - $109.50
Dividend yield:
0%
P/E ratio:
38.22x
P/S ratio:
5.52x
P/B ratio:
4.70x
Volume:
16.9M
Avg. volume:
17.2M
1-year change:
-29.92%
Market cap:
$109.9B
Revenue:
$20.1B
EPS (TTM):
$1.94
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 $20.1B
Revenue Growth (YoY) 19.92% 6.68% 12.29% 17.61% 19.87%
 
Cost of Revenues $4.4B $5B $5.4B $6.5B $6.2B
Gross Profit $7.5B $7.7B $8.8B $10.3B $13.9B
Gross Profit Margin 62.76% 60.83% 62.02% 61.31% 69.01%
 
R&D Expenses $1.2B $1.3B $1.4B $1.6B $2.1B
Selling, General & Admin $4.4B $4.5B $5.2B $6B $6.9B
Other Inc / (Exp) -$412M -$434M -$188M -$521M --
Operating Expenses $5.5B $5.9B $6.7B $7.6B $9.9B
Operating Income $1.9B $1.8B $2.2B $2.6B $4B
 
Net Interest Expenses $349M $464M $272M $387M $349M
EBT. Incl. Unusual Items $1.1B $1.1B $2B $2.3B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36M $443M $393M $436M $493M
Net Income to Company $1B $698M $1.6B $1.8B --
 
Minority Interest in Earnings -- -- -$1M -$8M $6M
Net Income to Common Excl Extra Items $1B $698M $1.6B $1.8B $2.9B
 
Basic EPS (Cont. Ops) $0.69 $0.45 $1.08 $1.26 $1.96
Diluted EPS (Cont. Ops) $0.69 $0.45 $1.07 $1.25 $1.94
Weighted Average Basic Share $1.4B $1.4B $1.5B $1.5B $1.5B
Weighted Average Diluted Share $1.4B $1.4B $1.5B $1.5B $1.5B
 
EBITDA $3B $3B $3.4B $3.9B --
EBIT $1.9B $1.8B $2.2B $2.6B $4B
 
Revenue (Reported) $11.9B $12.7B $14.2B $16.7B $20.1B
Operating Income (Reported) $1.9B $1.8B $2.2B $2.6B $4B
Operating Income (Adjusted) $1.9B $1.8B $2.2B $2.6B $4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.1B $3.2B $3.7B $4.6B $5.3B
Revenue Growth (YoY) 15.47% 3.68% 14.9% 22.44% 15.9%
 
Cost of Revenues $1.2B $1.3B $1.4B $1.9B $1.6B
Gross Profit $1.9B $2B $2.3B $2.7B $3.7B
Gross Profit Margin 62.07% 60.3% 62.07% 58.56% 69.58%
 
R&D Expenses $320M $330M $363M $460M $569M
Selling, General & Admin $1.2B $1.2B $1.4B $1.6B $1.8B
Other Inc / (Exp) -$272M -$78M -$69M -$230M --
Operating Expenses $1.5B $1.5B $1.8B $2.1B $2.6B
Operating Income $457M $449M $558M $589M $1B
 
Net Interest Expenses $88M $64M $67M $139M $90M
EBT. Incl. Unusual Items $120M $396M $505M $585M $700M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26M $256M $1M $23M $30M
Net Income to Company $95M $140M $504M $562M --
 
Minority Interest in Earnings -- -- -- -$4M $2M
Net Income to Common Excl Extra Items $94M $140M $504M $562M $670M
 
Basic EPS (Cont. Ops) $0.06 $0.09 $0.34 $0.38 $0.45
Diluted EPS (Cont. Ops) $0.06 $0.09 $0.34 $0.38 $0.45
Weighted Average Basic Share $1.4B $1.4B $1.5B $1.5B $1.5B
Weighted Average Diluted Share $1.4B $1.4B $1.5B $1.5B $1.5B
 
EBITDA $747M $743M $871M $937M --
EBIT $457M $449M $558M $589M $1B
 
Revenue (Reported) $3.1B $3.2B $3.7B $4.6B $5.3B
Operating Income (Reported) $457M $449M $558M $589M $1B
Operating Income (Adjusted) $457M $449M $558M $589M $1B
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 $20.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.5B $5B $5.4B $6.5B $7B
Gross Profit $7.4B $7.7B $8.8B $10.3B $13.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.2B $1.3B $1.4B $1.6B $2.1B
Selling, General & Admin $4.4B $4.5B $5.2B $6B $6.9B
Other Inc / (Exp) -$409M -$435M -$187M -$521M --
Operating Expenses $5.6B $5.9B $6.7B $7.6B $9.2B
Operating Income $1.8B $1.8B $2.2B $2.7B $3.9B
 
Net Interest Expenses $351M $488M $272M $375M $372M
EBT. Incl. Unusual Items $1.1B $1.1B $2B $2.3B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $37M $443M $393M $436M $492M
Net Income to Company $1B $698M $1.6B $1.8B --
 
Minority Interest in Earnings -- -- -- -$8M -$2M
Net Income to Common Excl Extra Items $1B $699M $1.6B $1.8B $2.9B
 
Basic EPS (Cont. Ops) $0.69 $0.45 $1.08 $1.26 $1.96
Diluted EPS (Cont. Ops) $0.69 $0.45 $1.07 $1.25 $1.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.9B $3B $3.4B $3.9B --
EBIT $1.8B $1.8B $2.2B $2.7B $3.9B
 
Revenue (Reported) $11.9B $12.7B $14.2B $16.7B $20.1B
Operating Income (Reported) $1.8B $1.8B $2.2B $2.7B $3.9B
Operating Income (Adjusted) $1.8B $1.8B $2.2B $2.7B $3.9B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $12.7B $14.2B $16.7B $20.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5B $5.4B $6.5B $7B --
Gross Profit $7.7B $8.8B $10.3B $13.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.3B $1.4B $1.6B $2.1B --
Selling, General & Admin $4.5B $5.2B $6B $6.9B --
Other Inc / (Exp) -$435M -$187M -$521M $40M --
Operating Expenses $5.9B $6.7B $7.6B $9.2B --
Operating Income $1.8B $2.2B $2.7B $3.9B --
 
Net Interest Expenses $488M $272M $375M $372M --
EBT. Incl. Unusual Items $1.1B $2B $2.3B $3.4B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $443M $393M $436M $492M --
Net Income to Company $698M $1.6B $1.8B $2.2B --
 
Minority Interest in Earnings -- -- -$8M -$2M --
Net Income to Common Excl Extra Items $699M $1.6B $1.8B $2.9B --
 
Basic EPS (Cont. Ops) $0.45 $1.08 $1.26 $1.96 --
Diluted EPS (Cont. Ops) $0.45 $1.07 $1.25 $1.94 --
Weighted Average Basic Share $5.7B $5.8B $5.9B $5.9B --
Weighted Average Diluted Share $5.8B $5.9B $5.9B $6B --
 
EBITDA $3B $3.4B $3.9B $3.9B --
EBIT $1.8B $2.2B $2.7B $3.9B --
 
Revenue (Reported) $12.7B $14.2B $16.7B $20.1B --
Operating Income (Reported) $1.8B $2.2B $2.7B $3.9B --
Operating Income (Adjusted) $1.8B $2.2B $2.7B $3.9B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $2.1B $1.1B $995M $525M --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.8B $2B $2.2B $2.6B --
Inventory $1.6B $1.9B $2.5B $2.8B --
Prepaid Expenses $205M $264M $315M $307M --
Other Current Assets $385M $350M $333M $415M --
Total Current Assets $6.3B $5.8B $6.5B $6.9B --
 
Property Plant And Equipment $2.7B $2.8B $3.3B $3.7B --
Long-Term Investments $635M $604M $598M $714M --
Goodwill $12B $12.9B $14.4B $17.1B --
Other Intangibles $6.1B $5.9B $6B $6.7B --
Other Long-Term Assets $394M $558M $572M $670M --
Total Assets $32.2B $32.5B $35.1B $39.4B --
 
Accounts Payable $794M $862M $942M $960M --
Accrued Expenses $2.2B $1.9B $2.4B $2.6B --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $365M $308M $328M $314M --
Total Current Liabilities $4.3B $3.8B $4.9B $6.4B --
 
Long-Term Debt $9.2B $9.3B $9B $9.4B --
Capital Leases -- -- -- -- --
Total Liabilities $15.6B $14.9B $15.6B $17.4B --
 
Common Stock $17M $17M $17M $17M --
Other Common Equity Adj $263M $269M $49M $275M --
Common Equity $16.6B $17.6B $19.3B $21.8B --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $248M $233M --
Total Equity $16.6B $17.6B $19.5B $22B --
 
Total Liabilities and Equity $32.2B $32.5B $35.1B $39.4B --
Cash and Short Terms $2.1B $1.1B $995M $525M --
Total Debt $9.5B $9.3B $9.5B $11.1B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $2.1B $1.1B $995M $525M --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.8B $2B $2.2B $2.6B --
Inventory $1.6B $1.9B $2.5B $2.8B --
Prepaid Expenses $205M $264M $315M $307M --
Other Current Assets $385M $350M $333M $415M --
Total Current Assets $6.3B $5.8B $6.5B $6.9B --
 
Property Plant And Equipment $2.7B $2.8B $3.3B $3.7B --
Long-Term Investments $635M $604M $598M $714M --
Goodwill $12B $12.9B $14.4B $17.1B --
Other Intangibles $6.1B $5.9B $6B $6.7B --
Other Long-Term Assets $394M $558M $572M $670M --
Total Assets $32.2B $32.5B $35.1B $39.4B --
 
Accounts Payable $794M $862M $942M $960M --
Accrued Expenses $2.2B $1.9B $2.4B $2.6B --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $365M $308M $328M $314M --
Total Current Liabilities $4.3B $3.8B $4.9B $6.4B --
 
Long-Term Debt $9.2B $9.3B $9B $9.4B --
Capital Leases -- -- -- -- --
Total Liabilities $15.6B $14.9B $15.6B $17.4B --
 
Common Stock $17M $17M $17M $17M --
Other Common Equity Adj $263M $269M $49M $275M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $248M $233M --
Total Equity $16.6B $17.6B $19.5B $22B --
 
Total Liabilities and Equity $32.2B $32.5B $35.1B $39.4B --
Cash and Short Terms $2.1B $1.1B $995M $525M --
Total Debt $9.5B $9.3B $9.5B $11.1B --
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 $588M $711M $790M
Cash Acquisitions $3M $2.3B $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) $1.9B $2.1B $1.1B $995M $525M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B $173M -$1B -$70M -$449M
Ending Cash (CF) $3.3B $2.3B $26M $921M $65M
 
Levered Free Cash Flow $1.1B $1.3B $938M $1.8B $2.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $95M $140M $504M $562M --
Depreciation & Amoritzation $290M $294M $313M $348M --
Stock-Based Compensation $49M $55M $59M $69M --
Change in Accounts Receivable -$148M -$44M -$74M -$90M --
Change in Inventories -$31M -$46M -$59M $46M --
Cash From Operations $478M $807M $957M $1.5B --
 
Capital Expenditures $266M $212M $267M $277M --
Cash Acquisitions $244M -- $793M $3.4B --
Cash From Investing -$461M -$183M -$1.1B -$3.7B --
 
Dividends Paid (Ex Special Dividend) $13M $13M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $189M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1M -$1M -- $1M --
Cash From Financing -$8M $1M $15M $214M --
 
Beginning Cash (CF) $2.1B $1.1B $995M $525M --
Foreign Exchange Rate Adjustment -$1M $3M $4M -$9M --
Additions / Reductions $9M $628M -$77M -$2B --
Ending Cash (CF) $2.1B $1.7B $922M -$1.5B --
 
Levered Free Cash Flow $212M $595M $690M $1.2B --
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 $588M $711M $790M $525M
Cash Acquisitions $2.3B $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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $173M -$1B -$70M -$449M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.3B $938M $1.8B $2.6B --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $698M $1.6B $1.8B $2.2B --
Depreciation & Amoritzation $1.1B $1.2B $1.3B $1B --
Stock-Based Compensation $220M $233M $266M $228M --
Change in Accounts Receivable -$220M -$238M -$351M -$171M --
Change in Inventories -$321M -$660M -$228M -$138M --
Cash From Operations $1.5B $2.5B $3.4B $3.2B --
 
Capital Expenditures $588M $711M $790M $525M --
Cash Acquisitions $1.5B $1.8B $4.6B $1.5B --
Cash From Investing -$2B -$2.6B -$5.7B -$2.1B --
 
Dividends Paid (Ex Special Dividend) $55M $28M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.3B -- $2.4B $1.6B --
Long-Term Debt Repaid -$3.4B -$4M -$529M -$1.6B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$411M -$89M -$156M -$64M --
Cash From Financing -$548M $5M $1.8B -$211M --
 
Beginning Cash (CF) $2.4B $3.3B $8.5B $2.8B --
Foreign Exchange Rate Adjustment -$9M -$4M -$11M $39M --
Additions / Reductions -$1B -$70M -$449M $870M --
Ending Cash (CF) $1.4B $3.3B $8B $3.8B --
 
Levered Free Cash Flow $938M $1.8B $2.6B $2.6B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 64x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 35x

Sell
42
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 29x

Alerts

Sell
17
ICLR alert for Feb 13

ICON plc [ICLR] is down 39.93% over the past day.

Buy
67
CGNX alert for Feb 13

Cognex Corp. [CGNX] is up 36.39% over the past day.

Buy
77
IPGP alert for Feb 13

IPG Photonics Corp. [IPGP] is up 35.78% over the past day.

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

Show me the best stock