Financhill
Buy
60

BSX Quote, Financials, Valuation and Earnings

Last price:
$97.73
Seasonality move :
9.7%
Day range:
$97.15 - $99.27
52-week range:
$85.98 - $109.50
Dividend yield:
0%
P/E ratio:
52.27x
P/S ratio:
7.54x
P/B ratio:
6.19x
Volume:
9.4M
Avg. volume:
8.3M
1-year change:
7.57%
Market cap:
$144.9B
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 Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock