BAX
Baxter International Inc.
$22.81
-$0.21(-0.91%)
58
Overall
80
Value
36
Tech
--
Quality
Market Cap
$11.82B
Volume
4.95M
52W Range
$21.33 - $39.57
Target Price
$27.86
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $10.0B | $10.2B | $10.6B | $11.1B | $11.4B | $11.7B | $12.8B | $14.5B | $10.4B | $10.6B | ||
| Total Revenue | $10.0B | $10.2B | $10.6B | $11.1B | $11.4B | $11.7B | $12.8B | $14.5B | $10.4B | $10.6B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $5.8B | $6.1B | $6.1B | $6.3B | $6.6B | $7.1B | $7.4B | $9.4B | $6.2B | $6.7B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $4.1B | $4.1B | $4.5B | $4.8B | $4.8B | $4.6B | $4.7B | $5.1B | $4.2B | $4.0B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $3.7B | $3.4B | $3.2B | $3.2B | $3.0B | $3.0B | $3.4B | $4.4B | $3.4B | $3.5B | ||
| Research & Development | $603.0M | $647.0M | $613.0M | $654.0M | $595.0M | $521.0M | $534.0M | $602.0M | $518.0M | $590.0M | ||
| Research Expense | $603.0M | $647.0M | $613.0M | $654.0M | $595.0M | $521.0M | $534.0M | $602.0M | $518.0M | $590.0M | ||
| Selling, General & Administrative | $3.1B | $2.7B | $2.6B | $2.6B | $2.5B | $2.5B | $2.9B | $3.9B | $3.0B | $3.0B | ||
| Selling & Marketing Expenses | $272.0M | $311.0M | $291.0M | $329.0M | $324.0M | $325.0M | $381.0M | $493.0M | $358.0M | $382.0M | ||
| General & Administrative Expenses | $3.1B | $2.7B | $2.6B | $2.6B | $2.5B | $2.5B | $2.9B | $3.9B | $3.0B | $3.0B | ||
| Salaries & Wages | $-38.0M | $-34.0M | $-87.0M | $-61.0M | $-70.0M | $-53.0M | $-36.0M | $-34.0M | $-48.0M | $-39.0M | ||
| Depreciation & Amortization | $759.0M | $632.0M | $607.0M | $771.0M | $606.0M | $601.0M | $592.0M | $627.0M | $394.0M | $372.0M | ||
| Depreciation & Amortization | $759.0M | $632.0M | $607.0M | $771.0M | $606.0M | $601.0M | $592.0M | $627.0M | $394.0M | $372.0M | ||
| Amortization | $2.7B | $2.6B | $3.1B | $3.0B | $3.0B | $3.2B | $9.8B | $6.8B | $5.9B | $5.3B | ||
| Other Operating Expenses | $-24.0M | $-7.0M | $-33.0M | $-99.0M | $-141.0M | $-19.0M | $-6.0M | $36.0M | $-28.0M | $-12.0M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $449.0M | $724.0M | $1.3B | $1.6B | $1.8B | $1.6B | $1.7B | $-2.2B | $707.0M | $14.0M | ||
| EBITDA | $1.3B | $5.8B | $2.0B | $2.3B | $1.7B | $2.3B | $2.2B | $-855.0M | $1.7B | $1.1B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $126.0M | $66.0M | $55.0M | $45.0M | $71.0M | $153.0M | $207.0M | $415.0M | $523.0M | $421.0M | ||
| Intinc | $20.0M | $23.0M | $30.0M | $48.0M | $40.0M | $19.0M | $14.0M | $20.0M | $-439.0M | $-341.0M | ||
| Net Non-Operating Interest Income/Expense | $-126.0M | $-66.0M | $-55.0M | $-45.0M | $-71.0M | $-134.0M | $-192.0M | $-395.0M | $-439.0M | $-341.0M | ||
| Gain on Sale of Securities | -- | -- | -- | -- | $1.0M | $13.0M | $-7.0M | $8.0M | $40.0M | $3.0M | ||
| Other Income/Expense | $-105.0M | $-4.3B | $19.0M | $-78.0M | $731.0M | $190.0M | $41.0M | $-2.9B | $26.0M | $-38.0M | ||
| Other Special Charges | $105.0M | $4.3B | $-19.0M | $78.0M | $-731.0M | $-190.0M | $-41.0M | $-12.0M | $-26.0M | $38.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $130.0M | $285.0M | $70.0M | $-659.0M | $134.0M | $-709.0M | $-962.0M | $163.0M | $141.0M | $146.0M | ||
| Special Income Charges | $-78.0M | $-336.0M | $-70.0M | $609.0M | $-128.0M | $692.0M | $962.0M | $-2.8B | $-141.0M | $-425.0M | ||
| Impairment of Capital Assets | -- | $51.0M | -- | -- | $31.0M | $17.0M | -- | $2.8B | -- | $425.0M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $503.0M | $5.0B | $1.3B | $1.6B | $938.0M | $1.4B | $1.3B | $-2.2B | $765.0M | $132.0M | ||
| Pre-Tax Income | $428.0M | $5.0B | $1.2B | $1.6B | $970.0M | $1.3B | $1.5B | $-2.6B | $242.0M | $-289.0M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $35.0M | $-12.0M | $493.0M | $65.0M | $-41.0M | $182.0M | $83.0M | $4.0M | $61.0M | $37.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $968.0M | $5.0B | $717.0M | $1.5B | $1.0B | $1.1B | $1.3B | $-2.4B | $2.7B | $-649.0M | ||
| Net Income (Continuing Operations) | $968.0M | $5.0B | $717.0M | $1.5B | $1.0B | $1.1B | $1.3B | $-2.7B | $181.0M | $-326.0M | ||
| Net Income (Discontinued Operations) | $968.0M | $5.0B | $717.0M | $1.5B | $1.0B | $1.1B | $1.3B | $-2.4B | $2.7B | $-649.0M | ||
| Net Income (Common Stockholders) | $968.0M | $5.0B | $717.0M | $1.5B | $1.0B | $1.1B | $1.3B | $-2.4B | $2.7B | $-649.0M | ||
| Normalized Income | $391.2M | $5.3B | $899.0M | $641.4M | $1.1B | $-14.3B | -- | -- | -- | $342.9M | ||
| TOTALS | ||||||||||||
| Total Expenses | $9.5B | $9.4B | $9.3B | $9.5B | $9.6B | $10.1B | $11.1B | $13.9B | $9.7B | $10.2B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $545.0M | $546.0M | $543.0M | $534.0M | $509.0M | $509.0M | $502.0M | $504.0M | $506.0M | $510.0M | ||
| Average Shares Outstanding (Diluted) | $549.0M | $551.0M | $555.0M | $546.0M | $519.0M | $517.0M | $508.0M | $504.0M | $506.0M | $510.0M | ||
| Shares Outstanding | $547.9M | $540.1M | $540.1M | $512.5M | $507.3M | $505.1M | $502.3M | $504.7M | $507.8M | $511.6M | ||
| Basic EPS | $3.56 | $18.18 | $2.64 | $6.08 | $3.94 | $4.34 | $2.56 | $-4.83 | $5.25 | $-1.27 | ||
| Basic EPS (Continuing Operations) | $2.5 | $18.19 | $2.65 | $6.09 | $3.94 | $4.34 | $2.56 | $-4.83 | $5.25 | $-1.91 | ||
| Diluted EPS | $3.52 | $18.02 | $2.58 | $5.94 | $3.86 | $4.26 | $2.53 | $-4.83 | $5.25 | $-1.27 | ||
| Diluted EPS (Continuing Operations) | $2.48 | $18.02 | $2.59 | $5.96 | $3.86 | $4.26 | $2.53 | $-4.83 | $5.25 | $-1.91 | ||
| Dividend Per Share | $1.27 | $0.51 | $0.61 | $0.73 | $0.85 | $0.96 | $1.09 | $1.15 | $1.16 | $1.04 | ||
| OTHER METRICS | ||||||||||||
| Basic Discontinuous Operations | $1.06 | $-0.01 | $-0.01 | $-0.01 | -- | -- | -- | -- | $5.4 | $-0.63 | ||
| Diluted Discontinuous Operations | $1.04 | -- | $-0.01 | $-0.02 | -- | -- | -- | -- | $5.4 | $-0.63 | ||
| Earnings from equity interest | $38.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | $38.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of Business | -- | -- | $-33.0M | -- | -- | -- | -- | $-21.0M | -- | -- | ||
| Gain On Sale Of P P E | $38.0M | $3.0M | $3.0M | $3.0M | $1.0M | $17.0M | -- | -- | -- | -- | ||
| Interest Expense Operating | $-51.0M | $-18.0M | $-13.0M | $-94.0M | $-103.0M | $-137.0M | $-145.0M | $-355.0M | $-484.0M | $-401.0M | ||
| Minority Interests | $8.9B | $8.3B | $9.1B | $7.9B | $-10.0M | $-8.0M | $-11.0M | $-12.0M | $-7.0M | $-11.0M | ||
| Net Income Discontinuous Operations | $575.0M | $-1.0M | $-7.0M | $-6.0M | -- | -- | -- | $233.0M | $2.5B | $-312.0M | ||
| Non Recurring Operation Expense | $-52.0M | -- | -- | -- | $-37.0M | -- | -- | -- | -- | -- | ||
| Other Gain Loss From Disposition Of Discontinued Operations | $575.0M | $-1.0M | $-7.0M | $-6.0M | -- | -- | -- | $233.0M | $2.5B | $-312.0M | ||
| Other Gand A | $3.1B | $2.7B | $2.6B | $2.6B | $2.5B | $2.5B | $2.9B | $3.9B | $3.0B | $3.0B | ||
| Other Impairment Of Capital Assets | -- | -- | $8.0M | -- | -- | -- | -- | $344.0M | $-11.0M | $50.0M | ||
| Other Write Off | -- | -- | -- | -- | $8.0M | $4.0M | $5.0M | $7.0M | $4.0M | $8.0M | ||
| Rent And Landing Fees | $184.0M | $174.0M | $154.0M | $152.0M | -- | -- | -- | -- | -- | -- | ||
| Othspecchg | -- | -- | -- | $50.0M | $115.0M | -- | -- | -- | -- | -- | ||
| Restruct | $130.0M | $285.0M | $70.0M | $-659.0M | $134.0M | $-709.0M | $-962.0M | $163.0M | $141.0M | $146.0M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | BAX | $22.81 | -0.9% | 4.95M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Baxter International Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW