Financhill
Sell
30

BIO Quote, Financials, Valuation and Earnings

Last price:
$254.68
Seasonality move :
9.34%
Day range:
$244.00 - $250.94
52-week range:
$244.00 - $387.99
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.69x
P/B ratio:
1.04x
Volume:
198.3K
Avg. volume:
322.4K
1-year change:
-27.17%
Market cap:
$6.9B
Revenue:
$2.6B
EPS (TTM):
-$65.04
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $2.9B $2.8B $2.7B $2.6B
Revenue Growth (YoY) 10.12% 14.81% -4.12% -4.68% -3.92%
 
Cost of Revenues $1.1B $1.3B $1.2B $1.2B $1.2B
Gross Profit $1.4B $1.6B $1.6B $1.4B $1.4B
Gross Profit Margin 56.49% 56.05% 55.93% 53.42% 53.73%
 
R&D Expenses $217.8M $260.6M $256.9M $247.4M $295.9M
Selling, General & Admin $798.8M $877.1M $827.8M $841.7M $814M
Other Inc / (Exp) $4.5B $4.9B -$5.2B -$1.2B -$2.6B
Operating Expenses $1B $1.1B $1.1B $1.1B $1.1B
Operating Income $421.3M $500.3M $475.1M $337.8M $269M
 
Net Interest Expenses $3.7M -- -- -- $48.9M
EBT. Incl. Unusual Items $4.9B $5.4B -$4.7B -$850.1M -$2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $1.2B -$1.1B -$212.8M -$498.3M
Net Income to Company $3.8B $4.3B -$3.6B -$637.3M -$1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.8B $4.3B -$3.6B -$637.3M -$1.8B
 
Basic EPS (Cont. Ops) $128.13 $142.61 -$121.79 -$21.82 -$65.36
Diluted EPS (Cont. Ops) $126.47 $140.83 -$121.79 -$21.82 -$65.36
Weighted Average Basic Share $29.8M $29.8M $29.8M $29.2M $28.2M
Weighted Average Diluted Share $30.2M $30.2M $29.8M $29.2M $28.2M
 
EBITDA $5.1B $5.6B -$4.5B -$654.8M -$2.1B
EBIT $4.9B $5.5B -$4.7B -$800.7M -$2.3B
 
Revenue (Reported) $2.5B $2.9B $2.8B $2.7B $2.6B
Operating Income (Reported) $421.3M $500.3M $475.1M $337.8M $269M
Operating Income (Adjusted) $4.9B $5.5B -$4.7B -$800.7M -$2.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $789.8M $732.8M $730.2M $681.1M $667.5M
Revenue Growth (YoY) 26.49% -7.23% -0.35% -6.73% -2%
 
Cost of Revenues $329.6M $334.3M $333.2M $314.8M $325.6M
Gross Profit $460.2M $398.4M $397.1M $366.3M $341.9M
Gross Profit Margin 58.27% 54.37% 54.38% 53.78% 51.23%
 
R&D Expenses $56.9M $58.9M $66.2M $63.9M $79.6M
Selling, General & Admin $217.7M $221.7M $212.2M $207.1M $204M
Other Inc / (Exp) $904.4M -$2.1B $979.5M $328.6M -$970.9M
Operating Expenses $274.6M $280.5M $285.9M $271M $283.6M
Operating Income $185.6M $117.9M $111.2M $95.3M $58.3M
 
Net Interest Expenses $1.1M $164K -- -- $12.2M
EBT. Incl. Unusual Items $1.1B -$2B $1.1B $428.4M -$908.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $241.8M -$461.8M $263.6M $78.7M -$193.1M
Net Income to Company $847M -$1.6B $827.8M $349.7M -$715.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $847.1M -$1.6B $827.8M $349.7M -$715.8M
 
Basic EPS (Cont. Ops) $28.13 -$52.59 $27.89 $12.15 -$25.57
Diluted EPS (Cont. Ops) $27.81 -$52.59 $27.78 $12.14 -$25.57
Weighted Average Basic Share $29.8M $29.9M $29.7M $28.8M $28M
Weighted Average Diluted Share $30.2M $30.3M $29.7M $28.8M $28M
 
EBITDA $1.1B -$2B $1.1B $477.9M -$857.5M
EBIT $1.1B -$2B $1.1B $440.7M -$896.7M
 
Revenue (Reported) $789.8M $732.8M $730.2M $681.1M $667.5M
Operating Income (Reported) $185.6M $117.9M $111.2M $95.3M $58.3M
Operating Income (Adjusted) $1.1B -$2B $1.1B $440.7M -$896.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $2.9B $2.8B $2.7B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.3B $1.2B $1.2B $1.2B
Gross Profit $1.4B $1.6B $1.6B $1.4B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $217.8M $260.6M $256.9M $247.4M $295.9M
Selling, General & Admin $798.8M $877.1M $827.8M $841.7M $814M
Other Inc / (Exp) $4.5B $4.9B -$5.2B -$1.2B -$2.6B
Operating Expenses $1B $1.1B $1.1B $1.1B $1.1B
Operating Income $421.3M $500.3M $475.1M $337.8M $269M
 
Net Interest Expenses $6.5M $951K -- -- --
EBT. Incl. Unusual Items $4.9B $5.4B -$4.7B -$850.1M -$2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $1.2B -$1.1B -$212.8M -$498.3M
Net Income to Company $3.8B $4.3B -$3.6B -$637.3M -$1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.8B $4.3B -$3.6B -$637.3M -$1.8B
 
Basic EPS (Cont. Ops) $127.93 $142.64 -$121.14 -$21.46 -$65.00
Diluted EPS (Cont. Ops) $126.32 $140.07 -$121.25 -$21.49 -$65.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.1B $5.6B -$4.5B -$654.8M -$2.1B
EBIT $4.9B $5.5B -$4.7B -$800.7M -$2.3B
 
Revenue (Reported) $2.5B $2.9B $2.8B $2.7B $2.6B
Operating Income (Reported) $421.3M $500.3M $475.1M $337.8M $269M
Operating Income (Adjusted) $4.9B $5.5B -$4.7B -$800.7M -$2.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.9B $2.8B $2.7B $2.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.2B $1.2B $1.2B --
Gross Profit $1.6B $1.6B $1.4B $1.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $260.6M $256.9M $247.4M $295.9M --
Selling, General & Admin $877.1M $827.8M $841.7M $814M --
Other Inc / (Exp) $4.9B -$5.2B -$1.2B -$2.6B --
Operating Expenses $1.1B $1.1B $1.1B $1.1B --
Operating Income $500.3M $475.1M $337.8M $269M --
 
Net Interest Expenses $1.3M $8.9M -- $12.2M --
EBT. Incl. Unusual Items $5.4B -$4.7B -$850.1M -$2.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B -$1.1B -$212.8M -$498.3M --
Net Income to Company $4.3B -$3.6B -$637.3M -$1.8B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.3B -$3.6B -$637.3M -$1.8B --
 
Basic EPS (Cont. Ops) $142.64 -$121.14 -$21.46 -$65.00 --
Diluted EPS (Cont. Ops) $140.07 -$121.25 -$21.49 -$65.04 --
Weighted Average Basic Share $119.3M $119.1M $116.8M $112.9M --
Weighted Average Diluted Share $120.8M $119.1M $117.1M $112.9M --
 
EBITDA $5.6B -$4.5B -$654.8M -$2.1B --
EBIT $5.5B -$4.7B -$800.7M -$2.3B --
 
Revenue (Reported) $2.9B $2.8B $2.7B $2.6B --
Operating Income (Reported) $500.3M $475.1M $337.8M $269M --
Operating Income (Adjusted) $5.5B -$4.7B -$800.7M -$2.3B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $662.2M $470.8M $434.2M $403.8M $488.1M
Short Term Investments $328.9M $399.1M $1.4B $1.2B $1.2B
Accounts Receivable, Net $419.4M $423.5M $494.6M $489M $452.5M
Inventory $622.3M $572.2M $719.3M $780.5M $760M
Prepaid Expenses $90.6M $109.1M $124.2M $140M $122.6M
Other Current Assets $10.9M $10.1M $23.6M $26.1M $30.7M
Total Current Assets $2.1B $2B $3.2B $3B $3B
 
Property Plant And Equipment $693.5M $716.4M $679.6M $723.7M $688.6M
Long-Term Investments $9.6B $14.4B $8.8B $7.7B $4.8B
Goodwill $291.9M $347.3M $406.5M $413.6M $410.5M
Other Intangibles $199.5M $253.9M $332.1M $320.5M $293.6M
Other Long-Term Assets $86.7M $104.2M $94.6M $94.9M $101.9M
Total Assets $13B $17.8B $13.5B $12.3B $9.4B
 
Accounts Payable $139.5M $141.9M $135M $144.6M $122.3M
Accrued Expenses $222.9M $277M $194.8M $139.9M $124.2M
Current Portion Of Long-Term Debt $1.3M $489K $465K $500K $1.2M
Current Portion Of Capital Lease Obligations $37M $36.4M $36.3M $40.4M $41.7M
Other Current Liabilities $131.1M $127.9M $169.6M $161.6M $147.2M
Total Current Liabilities $631.5M $680.9M $568.7M $522.8M $467.8M
 
Long-Term Debt $1.3M $10.5M $1.2B $1.2B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $4.1B $3.9B $3.6B $2.8B
 
Common Stock $3K $3K $3K -- --
Other Common Equity Adj $282.5M -$175.6M -$466.8M -$336M -$538.2M
Common Equity $9.9B $13.7B $9.6B $8.7B $6.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.9B $13.7B $9.6B $8.7B $6.6B
 
Total Liabilities and Equity $13B $17.8B $13.5B $12.3B $9.4B
Cash and Short Terms $991.1M $869.9M $1.8B $1.6B $1.7B
Total Debt $2.6M $11M $1.2B $1.2B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $662.2M $470.8M $434.2M $403.8M $488.1M
Short Term Investments $328.9M $399.1M $1.4B $1.2B $1.2B
Accounts Receivable, Net $419.4M $423.5M $494.6M $489M $452.5M
Inventory $622.3M $572.2M $719.3M $780.5M $760M
Prepaid Expenses $90.6M $109.1M $124.2M $140M $122.6M
Other Current Assets $10.9M $10.1M $23.6M $26.1M $30.7M
Total Current Assets $2.1B $2B $3.2B $3B $3B
 
Property Plant And Equipment $693.5M $716.4M $679.6M $723.7M $688.6M
Long-Term Investments $9.6B $14.4B $8.8B $7.7B $4.8B
Goodwill $291.9M $347.3M $406.5M $413.6M $410.5M
Other Intangibles $199.5M $253.9M $332.1M $320.5M $293.6M
Other Long-Term Assets $86.7M $104.2M $94.6M $94.9M $101.9M
Total Assets $13B $17.8B $13.5B $12.3B $9.4B
 
Accounts Payable $139.5M $141.9M $135M $144.6M $122.3M
Accrued Expenses $222.9M $277M $194.8M $139.9M $124.2M
Current Portion Of Long-Term Debt $1.3M $489K $465K $500K $1.2M
Current Portion Of Capital Lease Obligations $37M $36.4M $36.3M $40.4M $41.7M
Other Current Liabilities $131.1M $127.9M $169.6M $161.6M $147.2M
Total Current Liabilities $631.5M $680.9M $568.7M $522.8M $467.8M
 
Long-Term Debt $1.3M $10.5M $1.2B $1.2B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $3.1B $4.1B $3.9B $3.6B $2.8B
 
Common Stock $3K $3K $3K -- --
Other Common Equity Adj $282.5M -$175.6M -$466.8M -$336M -$538.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.9B $13.7B $9.6B $8.7B $6.6B
 
Total Liabilities and Equity $13B $17.8B $13.5B $12.3B $9.4B
Cash and Short Terms $991.1M $869.9M $1.8B $1.6B $1.7B
Total Debt $2.6M $11M $1.2B $1.2B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.8B $4.3B -$3.6B -$637.3M -$1.8B
Depreciation & Amoritzation $138.6M $137.6M $137.3M $145.9M $151.6M
Stock-Based Compensation $41.6M $51.2M $60.9M $61.3M $62.3M
Change in Accounts Receivable -$15M -$20.4M -$87.4M $11.4M $16.2M
Change in Inventories -$52.1M $46.1M -$158.8M -$46.3M $8.5M
Cash From Operations $585M $669.5M $194.4M $374.9M $455.2M
 
Capital Expenditures $108.6M $133.7M $114.3M $156.7M $189M
Cash Acquisitions -$84.4M -$125.5M -$99.3M $2.5M --
Cash From Investing -$69.9M -$797.4M -$1.2B $20.2M -$160.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $1.2B -- --
Long-Term Debt Repaid -$426.9M -$3M -$500K -$500K -$400K
Repurchase of Common Stock -$100M -$50M -$215.7M -$428.7M -$203.6M
Other Financing Activities -$16.3M -$23M -$14M -$14.9M -$34M
Cash From Financing -$523M -$55.4M $973.6M -$425.6M -$218.8M
 
Beginning Cash (CF) $662.7M $667.1M $471.1M $434.5M $404.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8M -$183.3M -$39.6M -$30.5M $76.2M
Ending Cash (CF) $667.1M $471.1M $434.5M $404.4M $489.8M
 
Levered Free Cash Flow $476.4M $535.7M $80.1M $218.2M $266.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $847M -$1.6B $827.8M $349.7M -$715.8M
Depreciation & Amoritzation $36.7M $37.5M $35.5M $37.2M $39.2M
Stock-Based Compensation $12.3M $15M $18.1M $16.2M $16.4M
Change in Accounts Receivable -$5.4M -$9.9M -$42.9M -$20.2M -$9.4M
Change in Inventories $31.4M $17.9M -$8.2M $15.4M $24.5M
Cash From Operations $294.4M $170.9M $79.6M $81M $124.2M
 
Capital Expenditures $48.8M $56.2M $36.3M $42.3M $42.9M
Cash Acquisitions -- -$125.5M $86K -- --
Cash From Investing -$59.8M -$567.4M -$58.6M $72.2M -$30.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$20K -- --
Long-Term Debt Repaid -$425.2M -$1.4M -$133K -$151K -$41K
Repurchase of Common Stock -- -- -$90.7M -$200M -$14K
Other Financing Activities -$1.7M -$162K -$124K -$4.8M -$30.1M
Cash From Financing -$421.9M $4.6M -$86.6M -$200.6M -$26.2M
 
Beginning Cash (CF) $845.1M $864.5M $518.2M $458.3M $412.2M
Foreign Exchange Rate Adjustment $9.3M -$1.5M -$18.2M -$6.5M $10.2M
Additions / Reductions -$187.3M -$391.9M -$65.5M -$47.4M $67.4M
Ending Cash (CF) $667.1M $471.1M $434.5M $404.4M $489.8M
 
Levered Free Cash Flow $245.6M $114.7M $43.3M $38.7M $81.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.8B $4.3B -$3.6B -$637.3M -$1.8B
Depreciation & Amoritzation $138.6M $137.6M $137.3M $145.9M $151.6M
Stock-Based Compensation $41.6M $51.2M $60.9M $61.3M $62.3M
Change in Accounts Receivable -$15M -$20.4M -$87.4M $11.4M $16.2M
Change in Inventories -$52.1M $46.1M -$158.8M -$46.3M $8.5M
Cash From Operations $585M $669.5M $194.4M $374.9M $455.2M
 
Capital Expenditures $108.6M $133.7M $114.3M $156.7M $189M
Cash Acquisitions -$84.4M -$125.5M -$99.3M -- --
Cash From Investing -$69.9M -$797.4M -$1.2B $20.2M -$160.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $1.2B -- --
Long-Term Debt Repaid -$426.9M -$3M -$500K -$500K -$400K
Repurchase of Common Stock -$100M -$50M -- -$428.7M -$203.6M
Other Financing Activities -$16.3M -- -- -- -$34M
Cash From Financing -$523M -$55.4M $973.6M -$425.6M -$218.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8M -$183.3M -$39.6M -$30.5M $76.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $476.4M $535.7M $80.1M $218.2M $266.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $4.3B -$3.6B -$637.3M -$1.8B --
Depreciation & Amoritzation $137.6M $137.3M $145.9M $151.6M --
Stock-Based Compensation $51.2M $60.9M $61.3M $62.3M --
Change in Accounts Receivable -$20.4M -$87.4M $11.4M $16.2M --
Change in Inventories $46.1M -$158.8M -$46.3M $8.5M --
Cash From Operations $669.5M $194.4M $374.9M $455.2M --
 
Capital Expenditures $133.7M $114.3M $156.7M $189M --
Cash Acquisitions -$125.5M -$99.3M -- -- --
Cash From Investing -$797.4M -$1.2B $20.2M -$160.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.2B -- -- --
Long-Term Debt Repaid -$3M -$500K -$500K -$400K --
Repurchase of Common Stock -$50M -$215.7M -$428.7M -$203.6M --
Other Financing Activities -$23M -$14M -$14.9M -$34M --
Cash From Financing -$55.4M $973.6M -$425.6M -$218.8M --
 
Beginning Cash (CF) $2.9B $2.4B $1.7B $1.7B --
Foreign Exchange Rate Adjustment -$12.6M $3M $400K $9.2M --
Additions / Reductions -$183.3M -$39.6M -$30.5M $76.2M --
Ending Cash (CF) $2.8B $2.4B $1.7B $1.7B --
 
Levered Free Cash Flow $535.7M $80.1M $218.2M $266.2M --

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

GET BETTER TRADE IDEAS

Popular

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

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

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Alerts

Sell
5
CABO alert for Mar 14

Cable One [CABO] is down 3.97% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is up 4.43% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is up 11.68% over the past day.

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

Show me the best stock