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.

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Boston Scientific Corp., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Current assets 5,760 6,317 6,694 4,699 4,003
Adjustments
Add: Allowance for credit losses 109 108 105 74 68
After Adjustment
Adjusted current assets 5,869 6,425 6,799 4,773 4,071

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).


Adjustments to Total Assets

Boston Scientific Corp., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Total assets 32,469 32,229 30,777 30,565 20,999
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 308
Add: Allowance for credit losses 109 108 105 74 68
Less: Deferred tax assets2 3,942 4,142 4,210 4,196 87
After Adjustment
Adjusted total assets 28,636 28,195 26,672 26,443 21,288

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 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred tax assets. See details »


Adjustments to Current Liabilities

Boston Scientific Corp., adjusted current liabilities

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Current liabilities 3,803 4,274 3,681 4,866 5,260
Adjustments
Less: Current deferred revenue 220 208 138 144
After Adjustment
Adjusted current liabilities 3,583 4,066 3,543 4,722 5,260

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).


Adjustments to Total Liabilities

Boston Scientific Corp., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Total liabilities 14,896 15,608 15,451 16,688 12,273
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1 308
Less: Deferred tax liabilities2 144 310 330 595 328
Less: Deferred revenue 509 484 395 400
After Adjustment
Adjusted total liabilities 14,243 14,814 14,726 15,693 12,253

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 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

Boston Scientific Corp., adjusted stockholders’ equity

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Stockholders’ equity 17,573 16,622 15,326 13,877 8,726
Adjustments
Less: Net deferred tax assets (liabilities)1 3,799 3,833 3,734 3,601 (241)
Add: Allowance for credit losses 109 108 105 74 68
Add: Deferred revenue 509 484 395 400
After Adjustment
Adjusted stockholders’ equity 14,392 13,381 12,092 10,750 9,035

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 Net deferred tax assets (liabilities). See details »


Adjustments to Capitalization Table

Boston Scientific Corp., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Current debt obligations 20 261 13 1,416 2,253
Long-term debt 8,915 8,804 9,130 8,592 4,803
Total reported debt 8,935 9,065 9,143 10,008 7,056
Stockholders’ equity 17,573 16,622 15,326 13,877 8,726
Total reported capital 26,508 25,687 24,469 23,885 15,782
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1 308
Add: Current operating lease liabilities (in Other current liabilities)2 61 71 70 67
Add: Long-term operating lease liabilities3 347 389 401 276
Adjusted total debt 9,343 9,525 9,614 10,351 7,364
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 3,799 3,833 3,734 3,601 (241)
Add: Allowance for credit losses 109 108 105 74 68
Add: Deferred revenue 509 484 395 400
Adjusted stockholders’ equity 14,392 13,381 12,092 10,750 9,035
After Adjustment
Adjusted total capital 23,735 22,906 21,706 21,101 16,399

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 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current operating lease liabilities (in Other current liabilities). See details »

3 Long-term operating lease liabilities. See details »

4 Net deferred tax assets (liabilities). See details »


Adjustments to Revenues

Boston Scientific Corp., adjusted net sales

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Net sales 12,682 11,888 9,913 10,735 9,823
Adjustment
Add: Increase (decrease) in deferred revenue 25 89 (5) 27
After Adjustment
Adjusted net sales 12,707 11,977 9,908 10,762 9,823

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).


Adjustments to Reported Income

Boston Scientific Corp., adjusted net income (loss)

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Net income (loss) 698 1,041 (82) 4,700 1,671
Adjustments
Add: Deferred income tax expense (benefit)1 (7) (142) (85) (4,288) (162)
Add: Increase (decrease) in allowance for credit losses 1 3 31 6
Add: Increase (decrease) in deferred revenue 25 89 (5) 27
Add: Other comprehensive income (loss), net of tax 6 55 (63) 237 91
After Adjustment
Adjusted net income (loss) 723 1,046 (204) 682 1,600

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 Deferred income tax expense (benefit). See details »