Financhill
Buy
63

BSX Quote, Financials, Valuation and Earnings

Last price:
$103.92
Seasonality move :
-1.77%
Day range:
$102.59 - $104.29
52-week range:
$71.88 - $107.53
Dividend yield:
0%
P/E ratio:
75.32x
P/S ratio:
8.75x
P/B ratio:
6.87x
Volume:
9.3M
Avg. volume:
7.8M
1-year change:
32.06%
Market cap:
$152.7B
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

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

How High Can SharkNinja Stock Go?
How High Can SharkNinja Stock Go?

If you know popular consumer appliance brands Shark and Ninja,…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 9.23% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 1.91% over the past day.

Sell
42
VLCN alert for Jul 17

Volcon [VLCN] is up 187.28% over the past day.

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

Show me the best stock