Financhill
Buy
61

BSX Quote, Financials, Valuation and Earnings

Last price:
$96.14
Seasonality move :
11.65%
Day range:
$95.69 - $96.25
52-week range:
$85.98 - $109.50
Dividend yield:
0%
P/E ratio:
51.39x
P/S ratio:
7.41x
P/B ratio:
6.09x
Volume:
9M
Avg. volume:
10.3M
1-year change:
6.93%
Market cap:
$142.4B
Revenue:
$16.7B
EPS (TTM):
$1.87
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 $4.3B $4.4B $5B $5.4B $6.5B
Gross Profit $5.6B $7.5B $7.7B $8.8B $10.3B
Gross Profit Margin 56.25% 62.76% 60.83% 62.02% 61.31%
 
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 $5B $5.5B $5.9B $6.7B $7.6B
Operating Income $601M $1.9B $1.8B $2.2B $2.6B
 
Net Interest Expenses $468M $349M $464M $272M $387M
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 $1.8B
 
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 $1.7B $3B $3B $3.4B $3.9B
EBIT $601M $1.9B $1.8B $2.2B $2.6B
 
Revenue (Reported) $9.9B $11.9B $12.7B $14.2B $16.7B
Operating Income (Reported) $601M $1.9B $1.8B $2.2B $2.6B
Operating Income (Adjusted) $601M $1.9B $1.8B $2.2B $2.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.9B $3.2B $3.5B $4.2B $5.1B
Revenue Growth (YoY) 10.27% 8.12% 11.26% 19.34% 20.34%
 
Cost of Revenues $1.1B $1.2B $1.4B $1.6B $1.8B
Gross Profit $1.8B $1.9B $2.2B $2.6B $3.3B
Gross Profit Margin 62.48% 60.82% 61.44% 62.91% 65.31%
 
R&D Expenses $310M $339M $356M $407M $514M
Selling, General & Admin $1.1B $1.1B $1.2B $1.6B $1.7B
Other Inc / (Exp) $110M -$200M $67M $29M --
Operating Expenses $1.4B $1.5B $1.6B $2B $2.3B
Operating Income $442M $460M $558M $674M $1B
 
Net Interest Expenses $86M $65M $67M $83M $96M
EBT. Incl. Unusual Items $483M $245M $609M $668M $938M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $64M $57M $105M $200M $183M
Net Income to Company $419M $188M $504M $469M $755M
 
Minority Interest in Earnings -- -- -- -$1M --
Net Income to Common Excl Extra Items $419M $188M $504M $468M $755M
 
Basic EPS (Cont. Ops) $0.28 $0.12 $0.34 $0.32 $0.51
Diluted EPS (Cont. Ops) $0.28 $0.12 $0.34 $0.32 $0.50
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 $714M $744M $859M $981M $1.4B
EBIT $442M $460M $558M $674M $1B
 
Revenue (Reported) $2.9B $3.2B $3.5B $4.2B $5.1B
Operating Income (Reported) $442M $460M $558M $674M $1B
Operating Income (Adjusted) $442M $460M $558M $674M $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.5B $12.6B $13.8B $15.9B $19.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.5B $4.9B $5.3B $6B $7.2B
Gross Profit $6.9B $7.7B $8.5B $9.9B $12.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.2B $1.3B $1.4B $1.5B $1.9B
Selling, General & Admin $4.2B $4.5B $5B $5.8B $6.7B
Other Inc / (Exp) $77M -$629M -$196M -$360M --
Operating Expenses $5.5B $5.8B $6.4B $7.3B $8.7B
Operating Income $1.5B $1.9B $2.1B $2.6B $3.4B
 
Net Interest Expenses $359M $512M $269M $303M $421M
EBT. Incl. Unusual Items $1.2B $866M $1.9B $2.2B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $107M $213M $648M $414M $485M
Net Income to Company $1.2B $653M $1.2B $1.8B $2.8B
 
Minority Interest in Earnings -- -- -- -$4M -$8M
Net Income to Common Excl Extra Items $1.1B $653M $1.2B $1.8B $2.8B
 
Basic EPS (Cont. Ops) $0.73 $0.42 $0.82 $1.22 $1.89
Diluted EPS (Cont. Ops) $0.73 $0.42 $0.82 $1.21 $1.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.6B $3B $3.3B $3.9B $4.8B
EBIT $1.5B $1.9B $2.1B $2.6B $3.4B
 
Revenue (Reported) $11.5B $12.6B $13.8B $15.9B $19.4B
Operating Income (Reported) $1.5B $1.9B $2.1B $2.6B $3.4B
Operating Income (Adjusted) $1.5B $1.9B $2.1B $2.6B $3.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.8B $9.4B $10.5B $12.2B $14.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.3B $3.7B $4B $4.6B $5.4B
Gross Profit $5.4B $5.8B $6.5B $7.6B $9.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $884M $993M $1.1B $1.2B $1.5B
Selling, General & Admin $3.2B $3.4B $3.8B $4.4B $5.1B
Other Inc / (Exp) -$137M -$357M -$118M -$291M $40M
Operating Expenses $4.1B $4.4B $4.9B $5.6B $6.6B
Operating Income $1.3B $1.4B $1.6B $2.1B $2.9B
 
Net Interest Expenses $263M $424M $205M $236M $282M
EBT. Incl. Unusual Items $957M $746M $1.5B $1.7B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11M $187M $392M $413M $462M
Net Income to Company $946M $558M $1.1B $1.3B $2.2B
 
Minority Interest in Earnings -- -- -- -$4M -$4M
Net Income to Common Excl Extra Items $946M $559M $1.1B $1.3B $2.2B
 
Basic EPS (Cont. Ops) $0.64 $0.36 $0.73 $0.88 $1.50
Diluted EPS (Cont. Ops) $0.63 $0.36 $0.73 $0.87 $1.49
Weighted Average Basic Share $4.3B $4.3B $4.3B $4.4B $4.4B
Weighted Average Diluted Share $4.3B $4.3B $4.4B $4.5B $4.5B
 
EBITDA $2.1B $2.2B $2.5B $3B $3.9B
EBIT $1.3B $1.4B $1.6B $2.1B $2.9B
 
Revenue (Reported) $8.8B $9.4B $10.5B $12.2B $14.8B
Operating Income (Reported) $1.3B $1.4B $1.6B $2.1B $2.9B
Operating Income (Adjusted) $1.3B $1.4B $1.6B $2.1B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9B $2.1B $1.1B $995M $525M
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 $1.1B $635M $604M $598M $714M
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 $9.5B $9.2B $9.3B $9B $9.4B
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 $1.9B $2.1B $1.1B $995M $525M
Total Debt $9.5B $9.5B $9.3B $9.5B $11.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.1B $450M $1.1B $2.6B $1.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7B $1.9B $2.1B $2.5B $2.8B
Inventory $1.6B $1.8B $2.4B $2.8B $2.9B
Prepaid Expenses $217M $262M $307M $332M $310M
Other Current Assets $446M $406M $376M $435M --
Total Current Assets $6.2B $5.1B $6.5B $8.8B $8B
 
Property Plant And Equipment $2.5B $2.7B $3.1B $3.5B $4.3B
Long-Term Investments $667M $722M $663M $649M $792M
Goodwill $11.8B $12.9B $13.6B $15B --
Other Intangibles $6.2B $6.1B $5.9B $5.8B --
Other Long-Term Assets $418M $541M $577M $665M --
Total Assets $31.9B $31.9B $34B $38.1B $42.7B
 
Accounts Payable $674M $803M $929M $907M $1B
Accrued Expenses $2.1B $1.8B $2B $2.3B --
Current Portion Of Long-Term Debt -- $20M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $395M $301M $284M $315M --
Total Current Liabilities $4B $3.5B $4.6B $5.9B $5.3B
 
Long-Term Debt $9.2B $8.9B $8.8B $9.6B $11.6B
Capital Leases -- -- -- -- --
Total Liabilities $15.4B $14.3B $14.9B $17.1B $19.1B
 
Common Stock $17M $17M $17M $17M $17M
Other Common Equity Adj -- -- $231M -$128M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $243M $248M $236M
Total Equity $16.5B $17.6B $19.1B $21B $23.6B
 
Total Liabilities and Equity $31.9B $31.9B $34B $38.1B $42.7B
Cash and Short Terms $2.1B $450M $1.1B $2.6B $1.4B
Total Debt $9.5B $8.9B $9.3B $11.3B $12B
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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $419M $188M $504M $469M $755M
Depreciation & Amoritzation $272M $284M $300M $306M $342M
Stock-Based Compensation $51M $58M $59M $68M $79M
Change in Accounts Receivable $14M -$14M -$3M -$33M -$32M
Change in Inventories -$215M -$95M -$202M -$55M -$94M
Cash From Operations $467M $471M $698M $1B $1.3B
 
Capital Expenditures $107M $150M $190M $179M $181M
Cash Acquisitions $1.3B $71M -- $1.1B $256M
Cash From Investing -$1.2B -$225M -$197M -$1.4B -$502M
 
Dividends Paid (Ex Special Dividend) $14M $14M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$154M -$37M $22M --
Long-Term Debt Repaid -- -$1M -$4M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$43M -$87M -$16M -$108M --
Cash From Financing $6M -$199M $16M $7M -$104M
 
Beginning Cash (CF) $2.1B $450M $1.1B $2.6B $1.4B
Foreign Exchange Rate Adjustment -$3M -$6M -$5M $6M -$2M
Additions / Reductions -$739M $40M $512M -$412M $735M
Ending Cash (CF) $1.4B $484M $1.6B $2.2B $2.1B
 
Levered Free Cash Flow $360M $321M $508M $823M $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.2B $653M $1.2B $1.8B $2.8B
Depreciation & Amoritzation $1.1B $1.1B $1.2B $1.2B $1.4B
Stock-Based Compensation $187M $214M $229M $256M $297M
Change in Accounts Receivable -$38M -$324M -$208M -$335M -$261M
Change in Inventories -$379M -$306M -$647M -$333M -$92M
Cash From Operations $2.1B $1.2B $2.4B $2.9B $4.6B
 
Capital Expenditures $447M $642M $656M $780M $802M
Cash Acquisitions $2B $1.8B $1B $2B $4.9B
Cash From Investing -$1.3B -$2.3B -$1.7B -$3B -$5.8B
 
Dividends Paid (Ex Special Dividend) $56M $55M $41M -- --
Special Dividend Paid
Long-Term Debt Issued -- $3.3B -- $2.2B --
Long-Term Debt Repaid -$260M -$3.4B -$4M -$529M --
Repurchase of Common Stock $535M -- -- -- --
Other Financing Activities -$113M -$411M -$90M -$157M --
Cash From Financing -$906M -$557M -$9M $1.6B $3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$123M -$1.7B $635M $1.5B -$1.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $555M $1.7B $2.2B $3.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $946M $558M $1.1B $1.3B $2.2B
Depreciation & Amoritzation $803M $842M $883M $921M $1B
Stock-Based Compensation $145M $165M $174M $197M $228M
Change in Accounts Receivable -$131M -$176M -$164M -$261M -$171M
Change in Inventories -$315M -$275M -$601M -$274M -$138M
Cash From Operations $1.4B $719M $1.5B $2B $3.2B
 
Capital Expenditures $288M $376M $444M $513M $525M
Cash Acquisitions $2B $1.5B $1B $1.2B $1.5B
Cash From Investing -$1.1B -$1.8B -$1.5B -$2B -$2.1B
 
Dividends Paid (Ex Special Dividend) $42M $42M $28M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $3.3B -- $2.2B $1.6B
Long-Term Debt Repaid -- -$3.4B -$4M -$529M -$1.6B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$99M -$410M -$89M -$157M -$64M
Cash From Financing -$87M -$549M -$10M $1.6B -$211M
 
Beginning Cash (CF) $7.1B $1.3B $2.3B $8B $2.8B
Foreign Exchange Rate Adjustment -$5M -$12M -$8M -$2M $39M
Additions / Reductions $164M -$1.7B $7M $1.6B $870M
Ending Cash (CF) $7.3B -$353M $2.3B $9.6B $3.8B
 
Levered Free Cash Flow $1.1B $343M $1.1B $1.5B $2.6B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

Sell
32
SMX alert for Dec 24

SMX (Security Matters) Plc [SMX] is down 8.94% over the past day.

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

Show me the best stock