Boston Scientific Corporation Financial Ratios — BSX.F Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	105.16	70.02
Return on Assets (%)	2.03	-21.16	-0.72	-0.71	-1.36	1.92	0.56	8.35	18.23	-0.27	3.3	2.16	4.71	4.98	6.98
Return on Capital (%)	241.07	- -	- -	- -	- -	- -	-4.42	- -	- -	- -	17.97	11.86	18.89	17.4	20.7
Return on Invested Capital (%)	4.21	- -	- -	- -	- -	- -	1.4	- -	- -	- -	6.9	4.68	6.91	7.83	9.88
Gross Margin (%)	62.86	65.48	67.6	68.55	70	70.15	70.59	70.65	70.37	64.59	68.78	68.81	69.49	68.61	69.01
EBITDA Margin (%)	22.37	22.27	22.02	22.05	23.53	25.45	26.25	25.99	25.63	18.23	24.54	25	25.37	25.5	26.6
Operating Margin (%)	12.96	12.84	12.38	12.22	13.24	15.73	16.92	16.89	16.21	6.9	15.34	16.04	16.97	17.93	19.78
Incremental Operating Margin (%)	1.09	15.28	44.34	7.59	90.72	36.19	32.02	16.52	8.88	128.47	57.72	26.45	24.58	23.33	29.13
Pretax Margin (%)	8.42	-56.66	-3.12	-6.9	-8.69	2.11	10.31	14.48	6.4	-0.8	9.05	9	13.94	13.63	16.86
Profit Margin (%)	5.79	-56.12	-1.69	-1.61	-3.2	4.14	1.15	17.01	43.78	-0.83	8.76	5.5	11.19	11.07	14.44
Net Income to Common Margin (%)	5.79	-56.12	-1.69	-1.61	-3.2	4.14	1.15	17.01	43.78	-1.16	8.29	5.07	11.03	11.07	14.44
Effective Tax Rate (%)	31.31	- -	- -	- -	- -	- -	88.75	- -	- -	- -	3.35	38.83	19.8	19.11	14.56
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.39	- -	- -	0.32	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	105.16	70.02

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	4,261	4,256	4,240	4,244	5,677	5,484	5,578	7,056	10,277	9,539	9,451	9,282	9,492	10,746	11,436
ST Debt	4	4	3	403	3	64	1,801	2,253	1,416	13	261	20	531	1,778	299
LT Debt	4,257	4,252	4,237	3,841	5,674	5,420	3,777	4,803	8,861	9,526	9,190	9,262	8,961	8,968	11,137
Total Debt/EBITDA	2.5	2.64	2.7	2.61	3.23	2.57	2.35	2.76	3.74	5.28	3.24	2.93	2.63	2.52	2.14
Net Debt/EBITDA	2.34	2.51	2.56	2.25	3.05	2.48	2.27	2.71	3.55	4.09	2.44	2.52	2.28	2.39	1.75
Total Debt/EBIT	4.31	4.57	4.8	4.71	5.73	4.16	3.64	4.25	5.91	13.95	5.18	4.56	3.93	3.58	2.88
Net Debt/EBIT	4.04	4.35	4.55	4.05	5.41	4.01	3.52	4.17	5.62	10.81	3.91	3.93	3.41	3.4	2.35
EBITDA to Interest Expense	6.07	6.18	4.85	7.53	6.19	9.16	10.37	10.59	5.82	5.01	8.55	6.74	13.63	14	15.3
EBITDA-CapEx/Interest Expense	4.95	5.23	3.96	6.21	4.39	6.98	8.41	8.57	4.53	3.56	6.93	5.44	10.62	10.5	12.06
EBIT to Interest Expense	3.52	3.57	2.73	4.18	3.49	5.66	6.69	6.88	3.68	1.89	5.35	4.33	9.12	9.84	11.38
Interest Expense	281	261	324	216	284	233	229	241	473	361	341	470	265	305	349
Common Equity/Total Assets	-20.51	-49.17	-51.62	-50.95	-49.14	-47.33	-43.98	-33.03	-7.32	-7.67	-4.27	-2.26	2.38	6.83	12.8
Long-Term Debt/Equity (%)	37.5	61.89	64.8	59.49	89.78	80.5	53.86	55.04	63.85	62.16	55.29	52.71	45.88	40.76	45.51
Long-Term Debt/Capital (%)	-4,054.29	-101.77	-98.22	-86.72	-175.45	-175.92	-135.09	4,036.13	110.21	132.71	113.79	108.34	84.73	65.61	64.51
Long-Term Debt/Total Assets (%)	20	24.79	25.57	22.56	31.29	29.95	19.84	22.87	28.99	30.95	28.51	28.53	25.5	22.76	25.5
Total Debt/Equity (%)	37.53	61.95	64.84	65.73	89.83	81.45	79.55	80.86	74.06	62.24	56.86	52.82	48.6	48.84	46.73
Total Debt/Capital (%)	-4,058.1	-101.87	-98.28	-95.82	-175.54	-177.99	-199.5	5,929.41	127.82	132.89	117.03	108.57	89.75	78.62	66.25
Total Debt/Total Assets (%)	20.01	24.81	25.59	24.93	31.31	30.31	29.29	33.6	33.62	30.99	29.32	28.59	27.02	27.28	26.19
Net Debt to Equity	35.18	58.94	61.52	56.64	84.78	78.54	76.85	79.19	70.46	48.26	42.9	45.54	42.15	46.38	38.19
Net Debt/Capital (%)	-1,073.66	-92.34	-88.79	-72.91	-150.8	-161.37	-180.6	-25,592.59	124.99	135.87	115.93	105	84.77	77	61.09
EBITDA	1,705	1,614	1,573	1,627	1,759	2,134	2,375	2,553	2,751	1,807	2,917	3,170	3,613	4,271	5,339
EBITDA-CapEx	1,390	1,366	1,284	1,342	1,246	1,626	1,925	2,065	2,141	1,285	2,363	2,558	2,813	3,201	4,209
Operating Income (Loss)	988	931	884	902	990	1,319	1,531	1,659	1,740	684	1,824	2,034	2,417	3,002	3,971

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.15	0.12	0.12	0.21	0.13	0.05	0.03	0.03	0.04	0.47	0.45	0.24	0.18	0.06	0.36
Current Ratio	1.72	1.71	1.65	1.27	1.43	0.9	0.68	0.76	0.97	1.82	1.48	1.51	1.32	1.08	1.62
Quick Ratio	0.84	0.8	0.84	0.62	0.66	0.47	0.31	0.34	0.42	0.89	0.87	0.76	0.63	0.46	0.9
CFO/Avg Current Liab	0.46	0.72	0.62	0.54	0.26	0.39	0.31	0.06	0.36	0.35	0.47	0.38	0.57	0.61	0.77
Common Equity/Total Assets	-20.51	-49.17	-51.62	-50.95	-49.14	-47.33	-43.98	-33.03	-7.32	-7.67	-4.27	-2.26	2.38	6.83	12.8
Long-Term Debt/Equity (%)	37.5	61.89	64.8	59.49	89.78	80.5	53.86	55.04	63.85	62.16	55.29	52.71	45.88	40.76	45.51
Long-Term Debt/Capital (%)	-4,054.29	-101.77	-98.22	-86.72	-175.45	-175.92	-135.09	4,036.13	110.21	132.71	113.79	108.34	84.73	65.61	64.51
Long-Term Debt/Total Assets (%)	20	24.79	25.57	22.56	31.29	29.95	19.84	22.87	28.99	30.95	28.51	28.53	25.5	22.76	25.5
Total Debt/Equity (%)	37.53	61.95	64.84	65.73	89.83	81.45	79.55	80.86	74.06	62.24	56.86	52.82	48.6	48.84	46.73
Total Debt/Capital (%)	-4,058.1	-101.87	-98.28	-95.82	-175.54	-177.99	-199.5	5,929.41	127.82	132.89	117.03	108.57	89.75	78.62	66.25
Total Debt/Total Assets (%)	20.01	24.81	25.59	24.93	31.31	30.31	29.29	33.6	33.62	30.99	29.32	28.59	27.02	27.28	26.19
CFO/Total Liabilities	10.14	12.45	11.06	12.01	5.85	10.4	11.85	2.53	11	9.76	11.98	10.24	16.04	19.75	23.61
CFO/CapEx	3.2	5.16	3.84	4.45	1.35	2.33	3.17	0.64	3.01	2.89	3.38	2.49	3.13	3.21	4.01
Altman's Z-Score	1.73	0.46	0.86	0.82	1.2	1.6	1.74	2.9	3.3	2.82	3.66	4.18	4.88	6.58	6.88

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	5.94	5.89	5.66	5.93	6.08	6.11	5.99	6.22	6.25	5.9	7.19	6.77	6.78	7	7.32
Days Sales Outstanding	61.44	62.01	64.49	61.58	60	59.78	60.91	58.63	58.41	61.84	50.8	53.94	53.8	52.16	49.86
Inventory Turnover	3.1	2.76	2.6	2.52	2.29	2.54	2.62	2.57	2.32	2.4	2.51	2.28	2	1.99	2.16
Days Inventory Outstanding	117.65	132.39	140.46	144.91	159.64	143.71	139.43	142.05	157.49	152.34	145.62	160.4	182.75	183.78	168.77
Accounts Payable Turnover	14.82	11.29	9.74	9.33	9.82	7.45	5.7	6.76	8.07	6.22	6.07	5.09	5.5	5.87	6.04
Accounts Payable Turnover Days	24.63	32.34	37.49	39.12	37.16	49.03	64.05	53.99	45.24	58.66	60.08	71.74	66.35	62.17	60.43
Cash Conversion Cycle	154.46	162.06	167.46	167.37	182.47	154.47	136.3	146.69	170.66	155.52	136.33	142.6	170.2	173.77	158.2
Inventory to Cash Days	-56.21	-70.38	-75.98	-83.34	-99.64	-83.93	-78.52	-83.42	-99.07	-90.5	-94.82	-106.47	-128.95	-131.63	-118.91
Inventories	931	884	897	946	1,016	955	1,078	1,166	1,579	1,351	1,610	1,867	2,484	2,810	2,943
Raw Materials	223	216	209	200	208	236	284	306	416	349	452	548	773	819	849
Work In Process	71	70	90	97	102	94	110	100	192	109	128	147	174	193	246
Finished Goods	637	598	598	649	706	625	685	760	971	893	1,029	1,171	1,537	1,798	1,849
Other Inventory	- -	- -	- -	- -	- -	- -	-1	- -	- -	- -	1	1	- -	- -	-1

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	7,980	7,884	16,082	17,341	25,393	29,185	34,327	47,065	62,518	51,026	61,392	66,196	82,433	133,222	141,917
- Cash & Cash Equivalents	267	207	217	587	319	196	188	146	217	1,734	1,925	928	865	414	1,965
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	248	233	239
+ Total Debt	4,261	4,256	4,240	4,244	5,677	5,484	5,578	7,056	10,277	9,539	9,451	9,282	9,492	10,746	11,436
Enterprise Value	11,974	11,933	20,105	20,998	30,751	34,473	39,717	53,975	72,578	58,831	68,918	74,550	91,308	143,787	151,627
Total Capital	-105	-4,178	-4,314	-4,429	-3,234	-3,081	-2,796	119	8,040	7,178	8,076	8,549	10,576	13,669	17,263
Total Debt/Capital (%)	-4,058.1	-101.87	-98.28	-95.82	-175.54	-177.99	-199.5	5,929.41	127.82	132.89	117.03	108.57	89.75	78.62	66.25
Total Debt / EV	0.36	0.36	0.21	0.2	0.18	0.16	0.14	0.13	0.14	0.16	0.14	0.12	0.1	0.07	0.08
EV/Sales	1.57	1.65	2.81	2.85	4.11	4.11	4.39	5.49	6.76	5.93	5.8	5.88	6.41	8.59	7.55
EV/EBITDA	7.02	7.39	12.78	12.91	17.48	16.15	16.72	21.14	26.38	32.56	23.63	23.52	25.27	33.67	28.4
EV/EBIT	12.12	12.82	22.74	23.28	31.06	26.14	25.94	32.53	41.71	86.01	37.78	36.65	37.78	47.9	38.18
EV/Cash Flow to Firm	9.97	7.76	15.64	15.91	38.66	21.04	27.36	90.99	14.31	31.32	31.33	41.11	33.62	39.05	31.38
EV/Free Cash Flow to Firm	7.9	6.68	12.77	13.09	23.5	16.06	20.88	49.92	12.77	24.51	25.03	30.74	25.97	30.26	25.43
Diluted Market Cap	8,031	7,884	16,082	17,652	25,393	29,606	34,893	47,760	63,376	51,026	61,888	66,622	83,028	134,526	143,268
Diluted Enterprise Value	12,025	11,933	20,105	21,309	30,751	34,894	40,283	54,670	73,436	58,831	69,414	74,976	91,903	145,091	152,978
EV per Share	7.93	8.48	14.99	15.86	22.93	25.39	28.99	39.08	52.16	41.53	48.46	52.11	62.84	97.71	102.42
TTM Sales	7,622	7,249	7,143	7,380	7,477	8,386	9,048	9,823	10,735	9,913	11,888	12,682	14,240	16,747	20,074
TTM EBITDA	1,705	1,614	1,573	1,627	1,759	2,134	2,375	2,553	2,751	1,807	2,917	3,170	3,613	4,271	5,339
TTM Operating Income	988	931	884	902	990	1,319	1,531	1,659	1,740	684	1,824	2,034	2,417	3,002	3,971
TTM Cash Flow to Firm	1,201	1,539	1,286	1,319	795	1,639	1,452	593	5,072	1,878	2,200	1,814	2,716	3,682	4,832
TTM Free Cash Flow to Firm	1,516	1,787	1,575	1,604	1,308	2,147	1,902	1,081	5,682	2,400	2,754	2,426	3,516	4,752	5,962

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	6.07	5.16	11.5	11.36	21.09	17.52	18.6	59.85	25.91	25.14	25.53	31.16	25.14	29.86	25.29
EV/EBIT	12.12	12.82	22.74	23.28	31.06	26.14	25.94	32.53	41.71	86.01	37.78	36.65	37.78	47.9	38.18
Enterprise Value	11,974	11,933	20,105	20,998	30,751	34,473	39,717	53,975	72,578	58,831	68,918	74,550	91,308	143,787	151,627
Low Price	5.01	4.92	5.7	11.15	13.06	16.14	21.43	24.6	32.56	25.28	34.89	35.24	45.14	57.26	82.01
EV/Sales	1.57	1.65	2.81	2.85	4.11	4.11	4.39	5.49	6.76	5.93	5.8	5.88	6.41	8.59	7.55
EV/EBITDA	7.02	7.39	12.78	12.91	17.48	16.15	16.72	21.14	26.38	32.56	23.63	23.52	25.27	33.67	28.4
Price/Earnings	18.1	- -	- -	- -	- -	84.11	330.06	28.17	13.3	- -	62.26	102.95	52.5	71.86	48.97
Price/Earnings Average	22.48	-1.96	-105.62	-142.31	-95.73	82.78	348.21	26.48	11.87	-460.14	59.93	93.04	47.45	60.46	51.64
Price/Earnings High	26.65	-2.26	-139.97	-154.77	-106.25	97.71	397.61	32.62	13.57	-569.47	66.55	105.82	52.88	73.28	55.52
Price/Earnings Low	17.15	-1.7	-63.14	-124.13	-73.26	63.14	282.36	20.33	9.64	-311.48	50.33	78.41	41.77	45.44	41.89
Price/Book Value	-1.83	-0.93	-1.88	-2	-2.85	-3.41	-4.1	-6.78	-27.95	-21.61	-44.65	-90.31	98.6	49.52	25.4
Price/Book Value Average	-2.27	-0.94	-1.49	-1.95	-2.57	-3.35	-4.32	-6.38	-24.94	-22.41	-42.98	-81.61	89.12	41.67	26.78
Price/Book Value High	-2.69	-1.09	-1.98	-2.12	-2.85	-3.96	-4.94	-7.86	-28.52	-27.74	-47.72	-92.83	99.31	50.51	28.8
Price/Book Value Low	-1.73	-0.82	-0.89	-1.7	-1.96	-2.56	-3.51	-4.9	-20.25	-15.17	-36.09	-68.78	78.45	31.32	21.73
Price/Tangible Book Value	-1.63	-1.46	-3.15	-3.44	-4	-5.01	-5.89	-8.47	-14.94	-94.32	-41.31	-52.96	-95.85	-75.27	-170.98
Price/Tangible Book Value Average	-2.03	-1.48	-2.5	-3.36	-3.6	-4.93	-6.22	-7.96	-13.33	-97.81	-39.77	-47.86	-86.63	-63.32	-180.31
Price/Tangible Book Value High	-2.41	-1.7	-3.32	-3.65	-4	-5.82	-7.1	-9.81	-15.24	-121.05	-44.16	-54.43	-96.53	-76.76	-193.87
Price/Tangible Book Value Low	-1.55	-1.28	-1.5	-2.93	-2.76	-3.76	-5.04	-6.11	-10.83	-66.21	-33.39	-40.33	-76.26	-47.6	-146.27
Price/Sales	1.05	1.09	2.25	2.35	3.4	3.48	3.79	4.79	5.82	5.15	5.16	5.22	5.79	7.95	7.07
Price/Sales Average	1.3	1.1	1.79	2.29	3.06	3.43	4	4.5	5.2	5.34	4.97	4.72	5.23	6.69	7.46
Price/Sales High	1.54	1.27	2.37	2.5	3.4	4.04	4.57	5.55	5.94	6.61	5.52	5.37	5.83	8.11	8.02
Price/Sales Low	0.99	0.96	1.07	2	2.34	2.61	3.25	3.46	4.22	3.61	4.17	3.98	4.61	5.03	6.05
Price/Cash Flow	7.92	6.16	14.49	13.67	36.75	24.69	24.07	151.82	34.05	33.84	32.83	43.38	32.93	38.78	31.3
Price/Cash Flow Average	9.83	6.22	11.51	13.35	33.11	24.3	25.4	142.75	30.38	35.09	31.6	39.2	29.76	32.63	33.01
Price/Cash Flow High	11.66	7.17	15.26	14.51	36.75	28.68	29	175.82	34.75	43.43	35.09	44.59	33.17	39.55	35.49
Price/Cash Flow Low	7.5	5.41	6.88	11.64	25.34	18.54	20.59	109.58	24.68	23.75	26.54	33.04	26.2	24.53	26.78
Price/Free Cash Flow Average	7.54	5.21	9.14	11.09	19	17.24	19.62	56.27	23.12	26.07	24.58	28.16	22.72	25.12	26.67
Price/Free Cash Flow High	8.94	6.01	12.11	12.06	21.09	20.35	22.41	69.31	26.44	32.26	27.29	32.03	25.32	30.45	28.68
Price/Free Cash Flow Low	5.75	4.53	5.46	9.68	14.54	13.15	15.91	43.2	18.78	17.65	20.64	23.73	20	18.88	21.64
EV/Sales Average	1.82	1.66	2.35	2.79	3.78	4.06	4.6	5.21	6.13	6.13	5.6	5.38	5.86	7.32	7.94
EV/Sales High	2.07	1.83	2.93	2.99	4.11	4.67	5.17	6.25	6.88	7.39	6.15	6.02	6.45	8.74	8.5
EV/Sales Low	1.52	1.51	1.63	2.5	3.06	3.24	3.84	4.16	5.16	4.4	4.81	4.63	5.23	5.66	6.53
EV/EBITDA Average	8.16	7.44	10.68	12.66	16.05	15.94	17.52	20.04	23.93	33.6	22.84	21.51	23.08	28.72	29.85
EV/EBITDA High	9.24	8.2	13.32	13.57	17.48	18.37	19.68	24.06	26.85	40.56	25.08	24.1	25.43	34.28	31.96
EV/EBITDA Low	6.78	6.8	7.41	11.33	13	12.75	14.63	16.01	20.13	24.14	19.59	18.54	20.61	22.2	24.56
EV/EBIT Average	14.08	12.89	19.01	22.83	28.52	25.79	27.17	30.84	37.84	88.77	36.52	33.52	34.5	40.86	40.13
EV/EBIT High	15.94	14.21	23.71	24.47	31.06	29.71	30.53	37.02	42.44	107.16	40.1	37.56	38.02	48.78	42.97
EV/EBIT Low	11.7	11.79	13.19	20.43	23.1	20.62	22.7	24.64	31.82	63.78	31.33	28.89	30.81	31.58	33.02
Last Price	5.29	5.6	11.99	13.09	18.93	21.5	25.05	34.08	44.93	36.02	43.16	46.27	56.73	90.53	95.86
High Price	7.79	6.53	12.63	13.91	18.93	24.97	30.18	39.47	45.85	46.23	46.14	47.56	57.14	92.33	108.69
Enterprise Value Average	13,907	12,005	16,804	20,592	28,238	34,014	41,604	51,161	65,845	60,721	66,619	68,177	83,377	122,650	159,370
Enterprise Value High	15,747	13,230	20,959	22,075	30,751	39,192	46,742	61,413	73,854	73,294	73,147	76,395	91,894	146,426	170,619
Enterprise Value Low	11,557	10,976	11,662	18,429	22,868	27,199	34,755	40,881	55,368	43,625	57,147	58,771	74,456	94,816	131,117

Shares Outstanding	1,449	1,356	1,322	1,327	1,347	1,362	1,373	1,385	1,395	1,417	1,426	1,433	1,466	1,475	1,483
Diluted Weighted Avg Shares	1,519	1,407	1,341	1,348	1,341	1,377	1,393	1,401	1,411	1,417	1,434	1,440	1,464	1,486	1,494
Basic Weighted Avg Shares	1,509	1,407	1,341	1,324	1,341	1,358	1,370	1,381	1,392	1,417	1,422	1,430	1,453	1,472	1,480
Revenue per Share	5.05	5.15	5.33	5.57	5.57	6.18	6.6	7.11	7.71	7	8.36	8.87	9.8	11.38	13.56
EBITDA per Share	1.13	1.15	1.17	1.23	1.31	1.57	1.73	1.85	1.98	1.28	2.05	2.22	2.49	2.9	3.61
Operating Income per Share	0.65	0.66	0.66	0.68	0.74	0.97	1.12	1.2	1.25	0.48	1.28	1.42	1.66	2.04	2.68
Basic EPS, GAAP	0.29	-2.89	-0.09	-0.09	-0.18	0.26	0.08	1.21	3.38	-0.08	0.69	0.45	1.08	1.26	1.96
Basic EPS from Cont Ops	0.29	-2.89	-0.09	-0.09	-0.18	0.26	0.08	1.21	3.38	-0.06	0.73	0.49	1.1	1.25	1.95
Diluted EPS, GAAP	0.29	-2.89	-0.09	-0.09	-0.18	0.25	0.07	1.19	3.33	-0.08	0.69	0.45	1.07	1.25	1.94
Diluted EPS from Cont Ops	0.29	-2.89	-0.09	-0.09	-0.18	0.25	0.08	1.19	3.33	-0.06	0.73	0.48	1.09	1.24	1.94
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.02	0.04	0.04	0.02	- -	- -
Cash Flow per Share	0.67	0.91	0.83	0.96	0.52	0.87	1.04	0.22	1.32	1.06	1.31	1.07	1.72	2.33	3.06
Free Cash Flow per Basic Share	0.46	0.73	0.61	0.74	0.13	0.5	0.71	-0.13	0.88	0.7	0.93	0.64	1.17	1.61	2.3
Cash & Equivalents per Share	0.18	0.15	0.16	0.44	0.24	0.14	0.14	0.11	0.16	1.22	1.35	0.65	0.6	0.28	1.33
Book Value per Share	-2.89	-6	-6.38	-6.55	-6.64	-6.31	-6.11	-5.02	-1.61	-1.67	-0.97	-0.51	0.58	1.83	3.77
Tangible Book Value per Share	-3.23	-3.83	-3.81	-3.81	-4.73	-4.29	-4.25	-4.02	-3.01	-0.38	-1.04	-0.87	-0.59	-1.2	-0.56

Boston Scientific Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)