Financhill
Buy
67

BSX Quote, Financials, Valuation and Earnings

Last price:
$97.14
Seasonality move :
6.11%
Day range:
$95.56 - $97.39
52-week range:
$65.87 - $107.17
Dividend yield:
0%
P/E ratio:
77.73x
P/S ratio:
8.62x
P/B ratio:
6.59x
Volume:
4.9M
Avg. volume:
7.9M
1-year change:
45.32%
Market cap:
$143.4B
Revenue:
$16.7B
EPS (TTM):
$1.25
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.7B $3.1B $3.2B $3.7B $4.6B
Revenue Growth (YoY) -6.72% 15.43% 3.68% 14.9% 22.44%
 
Cost of Revenues $1B $934M $1B $1.1B $1.5B
Gross Profit $1.7B $2.2B $2.2B $2.6B $3.1B
Gross Profit Margin 62.61% 70.13% 68.85% 69.24% 67.86%
 
R&D Expenses $286M $320M $330M $363M $459M
Selling, General & Admin $1B $1.2B $1.2B $1.4B $1.6B
Other Inc / (Exp) $214M -$272M -$78M -$69M -$230M
Operating Expenses $1.5B $1.7B $1.7B $2B $2.3B
Operating Income $189M $479M $527M $618M $790M
 
Net Interest Expenses $96M $86M $54M $43M $80M
EBT. Incl. Unusual Items $307M $119M $396M $505M $585M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $96M $26M $255M $1M $23M
Net Income to Company $210M $95M $140M $504M $562M
 
Minority Interest in Earnings -- -- -- $1M $4M
Net Income to Common Excl Extra Items $210M $95M $140M $505M $566M
 
Basic EPS (Cont. Ops) $0.10 $0.06 $0.09 $0.34 $0.38
Diluted EPS (Cont. Ops) $0.10 $0.06 $0.09 $0.34 $0.38
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 $692M $496M $754M $883M $1B
EBIT $403M $206M $460M $570M $665M
 
Revenue (Reported) $2.7B $3.1B $3.2B $3.7B $4.6B
Operating Income (Reported) $189M $479M $527M $618M $790M
Operating Income (Adjusted) $403M $206M $460M $570M $665M
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) -- -- -- -- --
 
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 -- -- -- -- --
 
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) -$404M -$409M -$435M -$187M -$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 $359M $337M $460M $244M $198M
EBT. Incl. Unusual Items -$79M $1.1B $1.1B $2B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3M $37M $442M $393M $436M
Net Income to Company -$82M $1B $698M $1.6B $1.8B
 
Minority Interest in Earnings -- -- -- $1M $5M
Net Income to Common Excl Extra Items -$81M $1B $698M $1.6B $1.9B
 
Basic EPS (Cont. Ops) -$0.12 $0.69 $0.45 $1.07 $1.26
Diluted EPS (Cont. Ops) -$0.12 $0.69 $0.45 $1.07 $1.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $11.9B $12.7B $14.2B $16.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.7B $4B $4.3B $5.3B --
Gross Profit $8.2B $8.7B $9.9B $11.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.2B $1.3B $1.4B $1.6B --
Selling, General & Admin $4.4B $4.5B $5.2B $6B --
Other Inc / (Exp) -$409M -$435M -$187M -$521M --
Operating Expenses $6.4B $6.7B $7.5B $8.5B --
Operating Income $1.8B $2B $2.4B $3B --
 
Net Interest Expenses $337M $460M $244M $305M --
EBT. Incl. Unusual Items $1.1B $1.1B $2B $2.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $37M $442M $393M $436M --
Net Income to Company $1B $698M $1.6B $1.8B --
 
Minority Interest in Earnings -- -- $1M $5M --
Net Income to Common Excl Extra Items $1B $698M $1.6B $1.9B --
 
Basic EPS (Cont. Ops) $0.69 $0.45 $1.07 $1.26 --
Diluted EPS (Cont. Ops) $0.69 $0.45 $1.07 $1.25 --
Weighted Average Basic Share $5.7B $5.7B $5.8B $5.9B --
Weighted Average Diluted Share $5.7B $5.8B $5.9B $5.9B --
 
EBITDA $2.5B $2.7B $3.4B $3.9B --
EBIT $1.4B $1.6B $2.3B $2.6B --
 
Revenue (Reported) $11.9B $12.7B $14.2B $16.7B --
Operating Income (Reported) $1.8B $2B $2.4B $3B --
Operating Income (Adjusted) $1.4B $1.6B $2.3B $2.6B --
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 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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $210M $95M $140M $504M $562M
Depreciation & Amoritzation $289M $290M $294M $313M $348M
Stock-Based Compensation $42M $49M $55M $59M $69M
Change in Accounts Receivable $93M -$148M -$44M -$74M -$90M
Change in Inventories -$64M -$31M -$46M -$59M $46M
Cash From Operations $673M $478M $807M $957M $1.5B
 
Capital Expenditures $29M $266M $205M $267M $293M
Cash Acquisitions -- -$219M $5M -$793M -$3.4B
Cash From Investing -$147M -$461M -$183M -$1.1B -$3.7B
 
Dividends Paid (Ex Special Dividend) -$14M -$13M -$13M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $189M
Long-Term Debt Repaid -$260M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$14M -$1M -$1M -- $1M
Cash From Financing -$819M -$8M $1M $15M $214M
 
Beginning Cash (CF) $2.3B $2.2B $497M $1.1B $2.6B
Foreign Exchange Rate Adjustment $6M -$1M $3M $4M -$9M
Additions / Reductions -$293M $10M $626M -$81M -$2B
Ending Cash (CF) $2B $2.2B $1.1B $1.1B $606M
 
Levered Free Cash Flow $644M $212M $602M $690M $1.2B
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 -- -- -- -- --
Other Financing Activities -$147M -$100M -$411M -$89M -$156M
Cash From Financing $293M -$95M -$548M $5M $1.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B $179M -$1B -$67M -$438M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $1.3B $914M $1.7B $2.4B
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 $612M $800M $1.1B --
Cash Acquisitions -$1.4B -$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) $9.3B $3.7B $3.6B $9.3B --
Foreign Exchange Rate Adjustment -$6M -$9M -$4M -$11M --
Additions / Reductions $179M -$1B -$67M -$438M --
Ending Cash (CF) $9.5B $2.6B $3.6B $8.8B --
 
Levered Free Cash Flow $1.3B $914M $1.7B $2.4B --

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

GET BETTER TRADE IDEAS

Popular

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock