Boston Scientific Corporation Financial Ratios — BSX 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	0.47	0.86	0.83	1.16	1.61	1.72	2.99	3.31	2.81	3.63	4.18	4.94	6.52	6.86

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	8,060	8,060	16,121	17,547	24,732	29,365	33,965	48,805	62,924	50,930	60,419	66,189	83,998	131,434	141,156
- 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	12,054	12,109	20,144	21,204	30,090	34,653	39,355	55,715	72,984	58,735	67,945	74,543	92,873	141,999	150,866
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	0.35	0.35	0.21	0.2	0.19	0.16	0.14	0.13	0.14	0.16	0.14	0.12	0.1	0.08	0.08
EV/Sales	1.58	1.67	2.82	2.87	4.02	4.13	4.35	5.67	6.8	5.93	5.72	5.88	6.52	8.48	7.52
EV/EBITDA	7.07	7.5	12.81	13.03	17.11	16.24	16.57	21.82	26.53	32.5	23.29	23.52	25.71	33.25	28.26
EV/EBIT	12.2	13.01	22.79	23.51	30.39	26.27	25.71	33.58	41.94	85.87	37.25	36.65	38.42	47.3	37.99
EV/Cash Flow to Firm	10.04	7.87	15.67	16.07	37.83	21.15	27.11	93.92	14.39	31.27	30.89	41.1	34.2	38.57	31.22
EV/Free Cash Flow to Firm	7.95	6.78	12.79	13.22	23	16.14	20.69	51.53	12.84	24.47	24.68	30.73	26.42	29.88	25.3
Diluted Market Cap	8,111	8,060	16,121	17,861	24,732	29,789	34,525	49,525	63,787	50,930	60,908	66,615	84,605	132,721	142,501
Diluted Enterprise Value	12,105	12,109	20,144	21,518	30,090	35,077	39,915	56,435	73,847	58,735	68,434	74,969	93,480	143,286	152,211
EV per Share	7.99	8.61	15.02	16.01	22.43	25.53	28.72	40.34	52.45	41.46	47.77	52.11	63.92	96.5	101.91
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	6.13	5.28	11.52	11.49	20.54	17.63	18.4	62.06	26.08	25.09	25.13	31.16	25.61	29.46	25.16
EV/EBIT	12.2	13.01	22.79	23.51	30.39	26.27	25.71	33.58	41.94	85.87	37.25	36.65	38.42	47.3	37.99
Enterprise Value	12,054	12,109	20,144	21,204	30,090	34,653	39,355	55,715	72,984	58,735	67,945	74,543	92,873	141,999	150,866
Low Price	5.01	4.79	5.76	11.1	13.14	15.67	21.66	24.84	32.73	24.1	34.58	34.98	44.35	57.11	85.98
EV/Sales	1.58	1.67	2.82	2.87	4.02	4.13	4.35	5.67	6.8	5.93	5.72	5.88	6.52	8.48	7.52
EV/EBITDA	7.07	7.5	12.81	13.03	17.11	16.24	16.57	21.82	26.53	32.5	23.29	23.52	25.71	33.25	28.26
Price/Earnings	18.28	- -	- -	- -	- -	84.63	326.58	29.21	13.39	- -	61.28	102.94	53.5	70.89	48.71
Price/Earnings Average	22.56	-1.97	-106.45	-143.26	-96.44	83.18	349.4	26.58	11.92	-460.81	59.99	93.12	47.48	60.51	51.53
Price/Earnings High	27.24	-2.22	-138.33	-156.69	-106.96	96.99	394.3	32.6	13.8	-568.28	66.77	106.68	53.99	72.96	55.94
Price/Earnings Low	17.15	-1.66	-63.85	-123.53	-73.74	61.31	285.35	20.53	9.69	-296.89	49.88	77.82	41.04	45.33	43.92
Price/Book Value	-1.85	-0.96	-1.88	-2.02	-2.78	-3.43	-4.06	-7.04	-28.13	-21.57	-43.94	-90.3	100.48	48.86	25.26
Price/Book Value Average	-2.28	-0.95	-1.51	-1.97	-2.59	-3.37	-4.34	-6.4	-25.04	-22.45	-43.02	-81.69	89.18	41.71	26.72
Price/Book Value High	-2.75	-1.07	-1.96	-2.15	-2.87	-3.93	-4.9	-7.85	-29	-27.68	-47.88	-93.58	101.4	50.29	29.01
Price/Book Value Low	-1.73	-0.8	-0.9	-1.69	-1.98	-2.48	-3.54	-4.95	-20.36	-14.46	-35.77	-68.27	77.08	31.24	22.78
Price/Tangible Book Value	-1.65	-1.49	-3.16	-3.48	-3.9	-5.04	-5.83	-8.78	-15.04	-94.14	-40.66	-52.95	-97.67	-74.26	-170.07
Price/Tangible Book Value Average	-2.04	-1.49	-2.52	-3.38	-3.63	-4.95	-6.24	-7.99	-13.38	-97.95	-39.8	-47.9	-86.69	-63.38	-179.91
Price/Tangible Book Value High	-2.46	-1.67	-3.28	-3.69	-4.03	-5.77	-7.04	-9.8	-15.5	-120.8	-44.3	-54.87	-98.57	-76.43	-195.31
Price/Tangible Book Value Low	-1.55	-1.25	-1.51	-2.91	-2.78	-3.65	-5.1	-6.17	-10.88	-63.11	-33.1	-40.03	-74.93	-47.48	-153.36
Price/Sales	1.06	1.11	2.26	2.38	3.31	3.5	3.75	4.97	5.86	5.14	5.08	5.22	5.9	7.85	7.03
Price/Sales Average	1.31	1.11	1.8	2.31	3.08	3.44	4.02	4.52	5.22	5.35	4.98	4.72	5.24	6.7	7.44
Price/Sales High	1.58	1.24	2.34	2.53	3.42	4.01	4.53	5.54	6.04	6.59	5.54	5.41	5.95	8.08	8.08
Price/Sales Low	0.99	0.93	1.08	1.99	2.36	2.54	3.28	3.49	4.24	3.44	4.14	3.95	4.53	5.02	6.34
Price/Cash Flow	8	6.3	14.52	13.83	35.79	24.84	23.82	157.43	34.27	33.77	32.31	43.37	33.56	38.26	31.13
Price/Cash Flow Average	9.87	6.26	11.6	13.43	33.36	24.42	25.48	143.29	30.5	35.14	31.63	39.24	29.78	32.66	32.93
Price/Cash Flow High	11.92	7.04	15.08	14.69	36.99	28.47	28.76	175.7	35.33	43.34	35.2	44.95	33.87	39.38	35.75
Price/Cash Flow Low	7.5	5.26	6.96	11.58	25.5	18	20.81	110.66	24.81	22.64	26.3	32.79	25.75	24.47	28.07
Price/Free Cash Flow Average	7.57	5.25	9.21	11.17	19.14	17.32	19.69	56.49	23.21	26.1	24.6	28.19	22.73	25.15	26.62
Price/Free Cash Flow High	9.14	5.9	11.96	12.21	21.23	20.2	22.22	69.26	26.89	32.19	27.38	32.29	25.85	30.32	28.89
Price/Free Cash Flow Low	5.75	4.41	5.52	9.63	14.64	12.77	16.08	43.62	18.88	16.82	20.45	23.56	19.65	18.84	22.69
EV/Sales Average	1.83	1.66	2.37	2.81	3.8	4.07	4.61	5.23	6.15	6.13	5.61	5.38	5.86	7.33	7.92
EV/Sales High	2.1	1.8	2.91	3.02	4.14	4.64	5.13	6.25	6.98	7.38	6.17	6.07	6.58	8.71	8.56
EV/Sales Low	1.52	1.49	1.64	2.49	3.07	3.17	3.88	4.2	5.18	4.23	4.77	4.6	5.15	5.65	6.82
EV/EBITDA Average	8.18	7.48	10.75	12.73	16.15	16	17.57	20.11	24.02	33.65	22.86	21.52	23.09	28.74	29.79
EV/EBITDA High	9.39	8.1	13.2	13.71	17.58	18.25	19.54	24.04	27.24	40.49	25.15	24.27	25.92	34.15	32.18
EV/EBITDA Low	6.78	6.68	7.47	11.28	13.07	12.45	14.76	16.14	20.21	23.21	19.44	18.42	20.29	22.15	25.66
EV/EBIT Average	14.11	12.96	19.12	22.95	28.69	25.89	27.26	30.94	37.97	88.89	36.55	33.54	34.52	40.89	40.05
EV/EBIT High	16.2	14.03	23.49	24.73	31.23	29.52	30.31	37	43.06	106.96	40.22	37.83	38.74	48.58	43.27
EV/EBIT Low	11.7	11.59	13.29	20.35	23.21	20.14	22.9	24.84	31.96	61.33	31.09	28.71	30.33	31.51	34.5
Last Price	5.34	5.73	12.02	13.25	18.44	21.63	24.79	35.34	45.22	35.95	42.48	46.27	57.81	89.32	95.35
High Price	7.96	6.41	12.48	14.08	19.06	24.79	29.93	39.44	46.62	46.13	46.28	47.95	58.34	91.93	109.5
Enterprise Value Average	13,944	12,067	16,903	20,704	28,407	34,150	41,728	51,330	66,065	60,798	66,676	68,231	83,426	122,752	159,037
Enterprise Value High	16,008	13,066	20,761	22,303	30,921	38,943	46,397	61,377	74,932	73,157	73,357	76,946	93,643	145,840	171,814
Enterprise Value Low	11,556	10,787	11,748	18,357	22,981	26,562	35,066	41,214	55,604	41,947	56,709	58,393	73,316	94,602	136,995

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)