Stock Analysis on Net

Boston Scientific Corp. (NYSE:BSX)

This company has been moved to the archive! The financial data has not been updated since May 4, 2023.

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

Boston Scientific Corp., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Adjustment to Total Assets
Total assets (as reported) 32,469 32,229 30,777 30,565 20,999
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 308
Total assets (adjusted) 32,469 32,229 30,777 30,565 21,307
Adjustment to Total Debt
Total debt (as reported) 8,935 9,065 9,143 10,008 7,056
Add: Operating lease liability (before adoption of FASB Topic 842)2 308
Add: Current operating lease liabilities (in Other current liabilities) 61 71 70 67
Add: Long-term operating lease liabilities 347 389 401 276
Total debt (adjusted) 9,343 9,525 9,614 10,351 7,364

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1, 2 Equal to total present value of future operating lease payments.


Boston Scientific Corp., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

Boston Scientific Corp., adjusted financial ratios

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Total Asset Turnover1
Reported total asset turnover 0.39 0.37 0.32 0.35 0.47
Adjusted total asset turnover 0.39 0.37 0.32 0.35 0.46
Debt to Equity2
Reported debt to equity 0.51 0.55 0.60 0.72 0.81
Adjusted debt to equity 0.53 0.57 0.63 0.75 0.84
Return on Assets3 (ROA)
Reported ROA 2.15% 3.23% -0.27% 15.38% 7.96%
Adjusted ROA 2.15% 3.23% -0.27% 15.38% 7.84%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Boston Scientific Corp. adjusted total asset turnover ratio improved from 2020 to 2021 and from 2021 to 2022.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Boston Scientific Corp. adjusted debt to equity ratio improved from 2020 to 2021 and from 2021 to 2022.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Boston Scientific Corp. adjusted ROA improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022.

Boston Scientific Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in millions)
Net sales 12,682 11,888 9,913 10,735 9,823
Total assets 32,469 32,229 30,777 30,565 20,999
Activity Ratio
Total asset turnover1 0.39 0.37 0.32 0.35 0.47
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net sales 12,682 11,888 9,913 10,735 9,823
Adjusted total assets 32,469 32,229 30,777 30,565 21,307
Activity Ratio
Adjusted total asset turnover2 0.39 0.37 0.32 0.35 0.46

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

2022 Calculations

1 Total asset turnover = Net sales ÷ Total assets
= 12,682 ÷ 32,469 = 0.39

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 12,682 ÷ 32,469 = 0.39

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Boston Scientific Corp. adjusted total asset turnover ratio improved from 2020 to 2021 and from 2021 to 2022.

Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in millions)
Total debt 8,935 9,065 9,143 10,008 7,056
Stockholders’ equity 17,573 16,622 15,326 13,877 8,726
Solvency Ratio
Debt to equity1 0.51 0.55 0.60 0.72 0.81
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 9,343 9,525 9,614 10,351 7,364
Stockholders’ equity 17,573 16,622 15,326 13,877 8,726
Solvency Ratio
Adjusted debt to equity2 0.53 0.57 0.63 0.75 0.84

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

2022 Calculations

1 Debt to equity = Total debt ÷ Stockholders’ equity
= 8,935 ÷ 17,573 = 0.51

2 Adjusted debt to equity = Adjusted total debt ÷ Stockholders’ equity
= 9,343 ÷ 17,573 = 0.53

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Boston Scientific Corp. adjusted debt-to-equity ratio improved from 2020 to 2021 and from 2021 to 2022.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) 698 1,041 (82) 4,700 1,671
Total assets 32,469 32,229 30,777 30,565 20,999
Profitability Ratio
ROA1 2.15% 3.23% -0.27% 15.38% 7.96%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income (loss) 698 1,041 (82) 4,700 1,671
Adjusted total assets 32,469 32,229 30,777 30,565 21,307
Profitability Ratio
Adjusted ROA2 2.15% 3.23% -0.27% 15.38% 7.84%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

2022 Calculations

1 ROA = 100 × Net income (loss) ÷ Total assets
= 100 × 698 ÷ 32,469 = 2.15%

2 Adjusted ROA = 100 × Net income (loss) ÷ Adjusted total assets
= 100 × 698 ÷ 32,469 = 2.15%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Boston Scientific Corp. adjusted ROA improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022.