$131.64B Market Cap.
BSX Market Cap. (MRY)
BSX Shares Outstanding (MRY)
BSX Assets (MRY)
Total Assets
$39.40B
Total Liabilities
$17.39B
Total Investments
$0
BSX Income (MRY)
Revenue
$16.75B
Net Income
$1.85B
Operating Expense
$8.88B
BSX Cash Flow (MRY)
CF Operations
$3.44B
CF Investing
-$5.69B
CF Financing
$1.81B
BSX Dividends (MRY)
Period | Dividends | Yield % | Growth % | Payout Ratio | Coverage Ratio |
|---|---|---|---|---|---|
2024 | $0 | 0% | 0% | 0% | - |
2023 | $0 | 0% | 0% | 0% | - |
2022 | $0 | 0% | 0% | 0% | - |
2021 | $0 | 0% | 0% | 0% | - |
2020 | $0 | 0% | - | 0% | - |
BSX Balance Sheet (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Total Assets | $39,395,000,000 (12.12%) | $35,136,000,000 (8.21%) | $32,469,000,000 (0.74%) | $32,229,000,000 (4.72%) |
Assets Current | $6,920,000,000 (6.23%) | $6,514,000,000 (13.09%) | $5,760,000,000 (-8.82%) | $6,317,000,000 (-5.63%) |
Assets Non-Current | $32,475,000,000 (13.46%) | $28,622,000,000 (7.16%) | $26,709,000,000 (3.08%) | $25,912,000,000 (7.59%) |
Goodwill & Intangible Assets | $23,773,000,000 (16.59%) | $20,390,000,000 (8.33%) | $18,822,000,000 (3.94%) | $18,109,000,000 (14.12%) |
Shareholders Equity | $21,770,000,000 (12.90%) | $19,282,000,000 (9.73%) | $17,573,000,000 (5.72%) | $16,622,000,000 (8.46%) |
Property Plant & Equipment Net | $3,294,000,000 (15.22%) | $2,859,000,000 (16.88%) | $2,446,000,000 (8.61%) | $2,252,000,000 (8.06%) |
Cash & Equivalents | $414,000,000 (-52.14%) | $865,000,000 (-6.79%) | $928,000,000 (-51.79%) | $1,925,000,000 (11.01%) |
Accumulated Other Comprehensive Income | $275,000,000 (461.22%) | $49,000,000 (-81.78%) | $269,000,000 (2.28%) | $263,000,000 (27.05%) |
Deferred Revenue | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Total Investments | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Investments Current | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Investments Non-Current | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Inventory | $2,810,000,000 (13.12%) | $2,484,000,000 (33.05%) | $1,867,000,000 (15.96%) | $1,610,000,000 (19.17%) |
Trade & Non-Trade Receivables | $2,558,000,000 (14.81%) | $2,228,000,000 (13.10%) | $1,970,000,000 (10.80%) | $1,778,000,000 (16.13%) |
Trade & Non-Trade Payables | $960,000,000 (1.91%) | $942,000,000 (9.28%) | $862,000,000 (8.56%) | $794,000,000 (54.78%) |
Accumulated Retained Earnings (Deficit) | $2,673,000,000 (226.37%) | $819,000,000 (209.20%) | -$750,000,000 (46.12%) | -$1,392,000,000 (41.46%) |
Tax Assets | $3,962,000,000 (-4.67%) | $4,156,000,000 (-1.19%) | $4,206,000,000 (-3.24%) | $4,347,000,000 (-1.29%) |
Tax Liabilities | $155,000,000 (15.67%) | $134,000,000 (-6.94%) | $144,000,000 (-53.55%) | $310,000,000 (-6.06%) |
Total Debt | $10,746,000,000 (18.06%) | $9,102,000,000 (1.87%) | $8,935,000,000 (-1.43%) | $9,065,000,000 (-0.85%) |
Debt Current | $1,778,000,000 (234.84%) | $531,000,000 (2555.00%) | $20,000,000 (-92.34%) | $261,000,000 (1907.69%) |
Debt Non-Current | $8,968,000,000 (4.63%) | $8,571,000,000 (-3.86%) | $8,915,000,000 (1.26%) | $8,804,000,000 (-3.57%) |
Total Liabilities | $17,392,000,000 (11.44%) | $15,606,000,000 (4.77%) | $14,896,000,000 (-4.56%) | $15,607,000,000 (1.01%) |
Liabilities Current | $6,399,000,000 (29.72%) | $4,933,000,000 (29.71%) | $3,803,000,000 (-11.02%) | $4,274,000,000 (16.11%) |
Liabilities Non-Current | $10,993,000,000 (3.00%) | $10,673,000,000 (-3.79%) | $11,093,000,000 (-2.12%) | $11,333,000,000 (-3.71%) |
BSX Income Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Revenues | $16,747,000,000 (17.61%) | $14,240,000,000 (12.29%) | $12,682,000,000 (6.68%) | $11,888,000,000 (19.92%) |
Cost of Revenue | $5,257,000,000 (20.99%) | $4,345,000,000 (9.83%) | $3,956,000,000 (6.60%) | $3,711,000,000 (7.10%) |
Selling General & Administrative Expense | $5,984,000,000 (15.30%) | $5,190,000,000 (14.82%) | $4,520,000,000 (3.69%) | $4,359,000,000 (15.10%) |
Research & Development Expense | $1,615,000,000 (14.21%) | $1,414,000,000 (6.88%) | $1,323,000,000 (9.88%) | $1,204,000,000 (5.34%) |
Operating Expenses | $8,885,000,000 (17.65%) | $7,552,000,000 (6.68%) | $7,079,000,000 (1.43%) | $6,979,000,000 (6.93%) |
Interest Expense | $305,000,000 (15.09%) | $265,000,000 (-43.62%) | $470,000,000 (37.83%) | $341,000,000 (-5.54%) |
Income Tax Expense | $436,000,000 (10.94%) | $393,000,000 (-11.29%) | $443,000,000 (1130.56%) | $36,000,000 (1700.00%) |
Net Loss Income from Discontinued Operations | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Consolidated Income | $1,846,000,000 (15.95%) | $1,592,000,000 (128.08%) | $698,000,000 (-32.95%) | $1,041,000,000 (1369.51%) |
Net Income to Non-Controlling Interests | -$8,000,000 (-700.00%) | -$1,000,000 (-200.00%) | $1,000,000 (0.00%) | $1,000,000 (0%) |
Net Income | $1,854,000,000 (16.38%) | $1,593,000,000 (128.55%) | $697,000,000 (-32.98%) | $1,040,000,000 (1368.29%) |
Preferred Dividends Income Statement Impact | $0 (0%) | $23,000,000 (-58.18%) | $55,000,000 (0.00%) | $55,000,000 (66.67%) |
Net Income Common Stock | $1,853,000,000 (18.03%) | $1,570,000,000 (144.55%) | $642,000,000 (-34.82%) | $985,000,000 (956.52%) |
Weighted Average Shares | $1,471,500,000 (1.27%) | $1,453,000,000 (1.57%) | $1,430,500,000 (0.58%) | $1,422,300,000 (0.40%) |
Weighted Average Shares Diluted | $1,485,900,000 (1.53%) | $1,463,500,000 (1.65%) | $1,439,700,000 (0.41%) | $1,433,800,000 (1.21%) |
Earning Before Interest & Taxes (EBIT) | $2,595,000,000 (15.28%) | $2,251,000,000 (39.81%) | $1,610,000,000 (13.62%) | $1,417,000,000 (404.27%) |
Gross Profit | $11,490,000,000 (16.12%) | $9,895,000,000 (13.40%) | $8,726,000,000 (6.71%) | $8,177,000,000 (26.81%) |
Operating Income | $2,605,000,000 (11.18%) | $2,343,000,000 (42.26%) | $1,647,000,000 (37.48%) | $1,198,000,000 (1616.46%) |
BSX Cash Flow Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Net Cash Flow from Investing | -$5,687,000,000 (-120.94%) | -$2,574,000,000 (-28.00%) | -$2,011,000,000 (-25.92%) | -$1,597,000,000 (-288.56%) |
Net Cash Flow from Financing | $1,814,000,000 (36180.00%) | $5,000,000 (100.91%) | -$548,000,000 (-476.84%) | -$95,000,000 (-132.42%) |
Net Cash Flow from Operations | $3,435,000,000 (37.24%) | $2,503,000,000 (64.02%) | $1,526,000,000 (-18.40%) | $1,870,000,000 (24.01%) |
Net Cash Flow / Change in Cash & Cash Equivalents | -$450,000,000 (-542.86%) | -$70,000,000 (93.28%) | -$1,042,000,000 (-702.31%) | $173,000,000 (-87.54%) |
Net Cash Flow - Business Acquisitions and Disposals | -$4,640,000,000 (-144.21%) | -$1,900,000,000 (-21.72%) | -$1,561,000,000 (-35.39%) | -$1,153,000,000 (-760.45%) |
Net Cash Flow - Investment Acquisitions and Disposals | $0 (0%) | $2,000,000 (-96.43%) | $56,000,000 (273.33%) | $15,000,000 (0%) |
Capital Expenditure | -$767,000,000 (-13.29%) | -$677,000,000 (-33.79%) | -$506,000,000 (-10.48%) | -$458,000,000 (-65.34%) |
Issuance (Repayment) of Debt Securities | $1,827,000,000 (45775.00%) | -$4,000,000 (97.58%) | -$165,000,000 (0%) | $0 (0%) |
Issuance (Purchase) of Equity Shares | $143,000,000 (13.49%) | $126,000,000 (51.81%) | $83,000,000 (38.33%) | $60,000,000 (-87.80%) |
Payment of Dividends & Other Cash Distributions | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Effect of Exchange Rate Changes on Cash | -$11,000,000 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Share Based Compensation | $266,000,000 (14.16%) | $233,000,000 (5.91%) | $220,000,000 (13.40%) | $194,000,000 (14.12%) |
Depreciation Amortization & Accretion | $1,269,000,000 (6.10%) | $1,196,000,000 (5.28%) | $1,136,000,000 (3.93%) | $1,093,000,000 (-2.67%) |
BSX Financial Metrics (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Gross Margin | 68.60% (-1.29%) | 69.50% (1.02%) | 68.80% (0.00%) | 68.80% (5.85%) |
Profit Margin | 11.10% (0.91%) | 11.00% (115.69%) | 5.10% (-38.55%) | 8.30% (791.67%) |
EBITDA Margin | 23.10% (-4.55%) | 24.20% (11.52%) | 21.70% (2.84%) | 21.10% (48.59%) |
Return on Average Equity (ROAE) | 9.00% (5.88%) | 8.50% (129.73%) | 3.70% (-39.34%) | 6.10% (862.50%) |
Return on Average Assets (ROAA) | 4.90% (6.52%) | 4.60% (130.00%) | 2.00% (-35.48%) | 3.10% (875.00%) |
Return on Sales (ROS) | 15.50% (-1.90%) | 15.80% (24.41%) | 12.70% (6.72%) | 11.90% (325.00%) |
Return on Invested Capital (ROIC) | 13.20% (5.60%) | 12.50% (37.36%) | 9.10% (9.64%) | 8.30% (453.33%) |
Dividend Yield | 0% (0%) | 0% (0%) | 0% (0%) | 0% (0%) |
Price to Earnings Ratio (P/E) | 70.89 (32.43%) | 53.53 (-47.94%) | 102.82 (67.01%) | 61.56 (113.70%) |
Price to Sales Ratio (P/S) | 7.85 (33.04%) | 5.9 (13.03%) | 5.22 (2.70%) | 5.08 (-1.09%) |
Price to Book Ratio (P/B) | 6.05 (37.68%) | 4.39 (16.47%) | 3.77 (3.54%) | 3.64 (8.43%) |
Debt to Equity Ratio (D/E) | 0.8 (-1.24%) | 0.81 (-4.60%) | 0.85 (-9.69%) | 0.94 (-6.85%) |
Earnings Per Share (EPS) | 1.26 (16.67%) | 1.08 (140.00%) | 0.45 (-34.78%) | 0.69 (962.50%) |
Sales Per Share (SPS) | 11.38 (16.13%) | 9.8 (10.55%) | 8.87 (6.07%) | 8.36 (19.45%) |
Free Cash Flow Per Share (FCFPS) | 1.81 (44.23%) | 1.26 (76.30%) | 0.71 (-28.20%) | 0.99 (14.27%) |
Book Value Per Share (BVPS) | 14.79 (11.48%) | 13.27 (8.02%) | 12.29 (5.12%) | 11.69 (8.03%) |
Tangible Assets Book Value Per Share (TABVPS) | 10.62 (4.60%) | 10.15 (6.38%) | 9.54 (-3.91%) | 9.93 (-5.66%) |
Enterprise Value Over EBIT (EV/EBIT) | 54 (31.71%) | 41 (-10.87%) | 46 (-4.17%) | 48 (-77.03%) |
Enterprise Value Over EBITDA (EV/EBITDA) | 36.24 (34.84%) | 26.88 (-0.97%) | 27.14 (0.65%) | 26.96 (-35.61%) |
Asset Turnover | 0.44 (5.48%) | 0.42 (6.87%) | 0.39 (4.24%) | 0.38 (16.36%) |
Current Ratio | 1.08 (-18.11%) | 1.32 (-12.87%) | 1.51 (2.50%) | 1.48 (-18.75%) |
Dividends | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Free Cash Flow (FCF) | $2,668,000,000 (46.11%) | $1,826,000,000 (79.02%) | $1,020,000,000 (-27.76%) | $1,412,000,000 (14.70%) |
Enterprise Value (EV) | $140,025,270,960 (51.15%) | $92,637,654,338 (24.31%) | $74,519,043,018 (10.12%) | $67,671,680,423 (15.10%) |
Earnings Before Tax (EBT) | $2,290,000,000 (15.31%) | $1,986,000,000 (74.21%) | $1,140,000,000 (5.95%) | $1,076,000,000 (1445.00%) |
Earnings Before Interest Taxes & Depreciation Amortization (EBITDA) | $3,864,000,000 (12.10%) | $3,447,000,000 (25.53%) | $2,746,000,000 (9.40%) | $2,510,000,000 (78.77%) |
Invested Capital | $19,555,000,000 (8.34%) | $18,050,000,000 (1.11%) | $17,851,000,000 (5.09%) | $16,986,000,000 (-8.86%) |
Working Capital | $521,000,000 (-67.05%) | $1,581,000,000 (-19.21%) | $1,957,000,000 (-4.21%) | $2,043,000,000 (-32.19%) |
Tangible Asset Value | $15,622,000,000 (5.94%) | $14,746,000,000 (8.05%) | $13,647,000,000 (-3.35%) | $14,120,000,000 (-5.29%) |
Market Capitalization | $131,642,270,960 (55.44%) | $84,690,654,338 (27.79%) | $66,273,043,018 (9.48%) | $60,533,680,423 (17.59%) |
Average Equity | $20,693,750,000 (11.49%) | $18,561,000,000 (7.29%) | $17,299,750,000 (6.88%) | $16,186,250,000 (7.35%) |
Average Assets | $37,812,500,000 (11.48%) | $33,918,000,000 (5.22%) | $32,235,500,000 (2.19%) | $31,543,500,000 (2.95%) |
Invested Capital Average | $19,634,500,000 (9.29%) | $17,965,750,000 (1.41%) | $17,716,750,000 (3.42%) | $17,131,500,000 (-6.68%) |
Shares | 1,473,827,485 (0.60%) | 1,464,982,777 (2.28%) | 1,432,311,282 (0.51%) | 1,424,992,477 (-0.48%) |
