Financhill
Buy
81

BDRBF Quote, Financials, Valuation and Earnings

Last price:
$167.89
Seasonality move :
3.1%
Day range:
$162.98 - $168.24
52-week range:
$45.63 - $168.95
Dividend yield:
0%
P/E ratio:
40.37x
P/S ratio:
1.88x
P/B ratio:
--
Volume:
26K
Avg. volume:
26K
1-year change:
155.82%
Market cap:
$16.7B
Revenue:
$8.7B
EPS (TTM):
$4.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.5B $6.1B $6.9B $8B $8.7B
Revenue Growth (YoY) -13.37% -6.2% 13.61% 16.39% 7.69%
 
Cost of Revenues $6.3B $5.5B $6B $6.7B $7.2B
Gross Profit $214M $603M $928M $1.3B $1.5B
Gross Profit Margin 3.3% 9.91% 13.42% 16.17% 16.77%
 
R&D Expenses $18M $17M $31M $43M $29M
Selling, General & Admin $420M $355M $395M $447M $478M
Other Inc / (Exp) $1.1B $77M -$188M $93M -$170M
Operating Expenses $450M $372M $426M $490M $507M
Operating Income -$236M $231M $502M $811M $946M
 
Net Interest Expenses $800M $634M $530M $480M $474M
EBT. Incl. Unusual Items -$123M -$371M -$246M $401M $256M
Earnings of Discontinued Ops. -$698M $5.3B -$20M -$45M --
Income Tax Expense $49M -$122M -$118M -$89M -$114M
Net Income to Company -$568M $5.1B -$148M $490M $370M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$170M -$249M -$128M $490M $370M
 
Basic EPS (Cont. Ops) -$9.20 -$2.87 -$1.66 $4.80 $3.45
Diluted EPS (Cont. Ops) -$9.20 -$2.87 -$1.66 $4.70 $3.39
Weighted Average Basic Share $96.3M $96.3M $94.5M $95.5M $98.3M
Weighted Average Diluted Share $96.3M $99M $94.5M $97.7M $100M
 
EBITDA $274M $648M $917M $1.2B $1.4B
EBIT -$236M $231M $502M $811M $946M
 
Revenue (Reported) $6.5B $6.1B $6.9B $8B $8.7B
Operating Income (Reported) -$236M $231M $502M $811M $946M
Operating Income (Adjusted) -$236M $231M $502M $811M $946M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.5B $1.9B $2.1B $2.3B
Revenue Growth (YoY) 3.13% 0.41% 27.56% 11.69% 11.29%
 
Cost of Revenues $1.3B $1.2B $1.5B $1.7B $1.9B
Gross Profit $140M $224M $314M $340M $372M
Gross Profit Margin 9.66% 15.4% 16.92% 16.4% 16.13%
 
R&D Expenses $6M $9M $12M $13M $11M
Selling, General & Admin $85M $93M $103M $117M $124M
Other Inc / (Exp) -$267M $38M -$116M $37M --
Operating Expenses $91M $102M $115M $130M $135M
Operating Income $49M $122M $199M $210M $237M
 
Net Interest Expenses $377M $126M $111M $118M $109M
EBT. Incl. Unusual Items -$376M $28M -$39M $114M $74M
Earnings of Discontinued Ops. -$1M -- -- -- -$32M
Income Tax Expense $1M $1M -$2M -$3M -$11M
Net Income to Company $4.9B $22.9M -$37.4M $116.6M $85.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$376M $27M -$37M $117M $85M
 
Basic EPS (Cont. Ops) -$3.98 $0.20 -$0.46 $1.11 $0.78
Diluted EPS (Cont. Ops) -$3.98 $0.20 -$0.46 $1.09 $0.77
Weighted Average Basic Share $96.1M $94.1M $95.6M $98.9M $99.2M
Weighted Average Diluted Share $96.1M $96.7M $95.6M $100.5M $100.3M
 
EBITDA $142M $207M $291M $316M $366M
EBIT $49M $122M $199M $210M $237M
 
Revenue (Reported) $1.4B $1.5B $1.9B $2.1B $2.3B
Operating Income (Reported) $49M $122M $199M $210M $237M
Operating Income (Adjusted) $49M $122M $199M $210M $237M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.7B $6B $7.6B $8.6B $9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.3B $5.2B $6.4B $7.2B $7.5B
Gross Profit $329M $808M $1.2B $1.4B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $17M $25M $42M $34M $17M
Selling, General & Admin $370M $375M $432M $480M $477M
Other Inc / (Exp) $723M -$99M $58M $113M --
Operating Expenses $399M $400M $474M $503M $439M
Operating Income -$70M $408M $735M $868M $1B
 
Net Interest Expenses $934M $846M $596M $486M $463M
EBT. Incl. Unusual Items -$263M -$254M $299M $427M $351M
Earnings of Discontinued Ops. $4.9B -$21M -$45M -- -$47M
Income Tax Expense $241M -$124M -$217M -$34M -$95M
Net Income to Company $4.5B -$159.8M $499.3M $459.8M $444.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$503M -$130M $516M $461M $446M
 
Basic EPS (Cont. Ops) -$9.63 -$1.77 $5.07 $4.38 $4.21
Diluted EPS (Cont. Ops) -$9.59 -$1.77 $4.94 $4.33 $4.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $394M $802M $1.1B $1.3B $1.5B
EBIT -$70M $408M $735M $868M $1B
 
Revenue (Reported) $6.7B $6B $7.6B $8.6B $9B
Operating Income (Reported) -$70M $408M $735M $868M $1B
Operating Income (Adjusted) -$70M $408M $735M $868M $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.3B $4.3B $5B $5.6B $5.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.9B $3.7B $4.1B $4.6B $4.9B
Gross Profit $381M $586M $867M $938M $959M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $14M $22M $33M $25M $17M
Selling, General & Admin $253M $273M $310M $343M $342M
Other Inc / (Exp) -$67M -$225M $22M $42M $49M
Operating Expenses $267M $295M $343M $357M $313M
Operating Income $114M $291M $524M $581M $646M
 
Net Interest Expenses $718M $690M $472M $359M $348M
EBT. Incl. Unusual Items -$484M -$366M $179M $205M $300M
Earnings of Discontinued Ops. $5.3B -$20M -$45M -- -$47M
Income Tax Expense $5M $3M -$96M -$41M -$22M
Net Income to Company $4.8B -$393.7M $273.6M $246.2M $326.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$488M -$369M $275M $246M $322M
 
Basic EPS (Cont. Ops) -$5.27 -$4.11 $2.67 $2.26 $3.03
Diluted EPS (Cont. Ops) -$5.23 -$4.12 $2.54 $2.23 $3.01
Weighted Average Basic Share $289.9M $284.1M $285.6M $295M $296.9M
Weighted Average Diluted Share $293.9M $286.7M $289.7M $299.7M $300.1M
 
EBITDA $412M $566M $775M $869M $938M
EBIT $114M $291M $524M $581M $646M
 
Revenue (Reported) $4.3B $4.3B $5B $5.6B $5.9B
Operating Income (Reported) $114M $291M $524M $581M $646M
Operating Income (Adjusted) $114M $291M $524M $581M $646M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8B $1.7B $1.3B $1.6B $1.7B
Short Term Investments $227M $76M $472M $97M $30M
Accounts Receivable, Net $339M $300M $312M $335M $458M
Inventory $3.6B $3.2B $3.3B $3.8B $4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $218M $164M $181M $133M $177M
Total Current Assets $16.6B $5.5B $5.6B $5.9B $6.4B
 
Property Plant And Equipment $668M $837M $1.2B $1.4B $1.4B
Long-Term Investments $912M $1.7B $899M $757M $573M
Goodwill -- -- -- -- --
Other Intangibles $4.4B $4.1B $3.9B $3.6B $3.3B
Other Long-Term Assets $357M $387M $372M $371M $361M
Total Assets $23.1B $12.8B $12.3B $12.5B $12.7B
 
Accounts Payable $1.1B $880M $1B $1.6B $1.4B
Accrued Expenses $235M $137M $126M $125M $147M
Current Portion Of Long-Term Debt $1.9B -- -- -- $299M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $10.8B $650M $779M $585M $669M
Total Current Liabilities $16.8B $4.8B $5.4B $5.9B $5.8B
 
Long-Term Debt $8.4B $7.3B $6.4B $6.1B $5.7B
Capital Leases -- -- -- -- --
Total Liabilities $29.7B $15.9B $15.1B $14.9B $14.7B
 
Common Stock $2.7B $2.6B $2.6B $2.7B $2.7B
Other Common Equity Adj -$648M -$24M -$60M $24M -$103M
Common Equity -$9.7B -$3.4B -$3.1B -$2.8B -$2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.7B -- -- -- --
Total Equity -$6.7B -$3.1B -$2.8B -$2.4B -$2B
 
Total Liabilities and Equity $23.1B $12.8B $12.3B $12.5B $12.7B
Cash and Short Terms $1.8B $1.7B $1.3B $1.6B $1.7B
Total Debt $10.3B $7.3B $6.4B $6.1B $6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.4B $1.3B $987M $872M $1.2B
Short Term Investments $581M $459M $64M $48M --
Accounts Receivable, Net $327M $309M $322M $441M $566M
Inventory $3.4B $3.8B $4.5B $4.5B $4.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $197M $143M $161M $186M --
Total Current Assets $5.9B $6.1B $6B $6B $6.9B
 
Property Plant And Equipment $733M $1B $1.4B $1.5B $1.4B
Long-Term Investments $1.1B $819M $538M $815M $647M
Goodwill -- -- -- -- --
Other Intangibles $4.2B $4B $3.8B $3.4B --
Other Long-Term Assets $435M $332M $369M $388M --
Total Assets $12.5B $12.5B $12.5B $12.7B $13.3B
 
Accounts Payable $1.4B $1.4B $1.8B $1.8B $1.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $8M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $635M $683M $582M $493M --
Total Current Liabilities $4.6B $5.5B $6B $5.7B $6B
 
Long-Term Debt $7.3B $6.5B $6B $6B $5.7B
Capital Leases -- -- -- -- --
Total Liabilities $15.7B $15.8B $15B $14.7B $14.9B
 
Common Stock $2.7B $2.6B $2.7B $2.7B $2.7B
Other Common Equity Adj -$11M -$108M -$27M -$15M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$3.2B -$3.3B -$2.5B -$2B -$1.6B
 
Total Liabilities and Equity $12.5B $12.5B $12.5B $12.7B $13.3B
Cash and Short Terms $1.4B $1.3B $987M $872M $1.2B
Total Debt $7.3B $6.5B $6B $6B $5.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$568M $5.1B -$148M $490M $370M
Depreciation & Amoritzation $510M $417M $415M $431M $445M
Stock-Based Compensation $26M $14M $18M $24M $23M
Change in Accounts Receivable -$340M -$172M -$1M -$23M -$132M
Change in Inventories $682M $318M -$87M -$413M -$261M
Cash From Operations -$2.8B -$289M $1.1B $623M $405M
 
Capital Expenditures $364M $237M $355M $366M $173M
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.4B $2.5B -$325M $118M -$144M
 
Dividends Paid (Ex Special Dividend) $19M $20M $20M $22M $22M
Special Dividend Paid
Long-Term Debt Issued $707M $2.2B -- $1.5B $1.5B
Long-Term Debt Repaid -$101M -$5.4B -$1.1B -$1.9B -$1.6B
Repurchase of Common Stock -- $51M $40M $24M $22M
Other Financing Activities $384M $1M -- -- -$20M
Cash From Financing $1.3B -$3B -$1.1B -$438M -$203M
 
Beginning Cash (CF) $1.8B $1.7B $1.3B $1.6B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$179M -$775M -$384M $303M $59M
Ending Cash (CF) $1.6B $879M $908M $1.9B $1.7B
 
Levered Free Cash Flow -$3.2B -$526M $717M $257M $232M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.9B $22.9M -$37.4M $116.6M $85.6M
Depreciation & Amoritzation $93.8M $85.1M $92.3M $105.6M $130.5M
Stock-Based Compensation $3.1M $3M $5M $6M $5M
Change in Accounts Receivable $13.8M $3M $3.4K -$20.9M -$64.9M
Change in Inventories $102.1M -$279.5M -$234.3M -$148.5M -$127.4M
Cash From Operations $150.3M $125.3M $180M -$80.7M $194.1M
 
Capital Expenditures $57.4M $85.6M $99.3M $45.8M $38.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$31.1M -$61.8M -$72.5M -$36.9M -$41.4M
 
Dividends Paid (Ex Special Dividend) $4M $5M $6M $6M $5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $737M -- -- -- --
Long-Term Debt Repaid -$1.7B -$95M -$8M -$5M --
Repurchase of Common Stock $22.9M $12M -$6.7K $12M $5M
Other Financing Activities -- $3M $1M -$2M --
Cash From Financing -$1B -$114.1M -$2.7M -$24.9M $226.5M
 
Beginning Cash (CF) $1.4B $1.3B $987M $872M $1.2B
Foreign Exchange Rate Adjustment -$3.1M -- -- -$996K $6.1K
Additions / Reductions -$904.9M -$50.6M $104.7M -$143.5M $379.2M
Ending Cash (CF) $472M $1.3B $1.1B $727.5M $1.6B
 
Levered Free Cash Flow $92.9M $39.8M $80.7M -$126.5M $155.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.5B -$159.8M $499.3M $459.8M $444.3M
Depreciation & Amoritzation $467.5M $393.3M $389.4M $466.1M $445.5M
Stock-Based Compensation $32.5M $10M $22.9M $24.9M $22.9M
Change in Accounts Receivable -$73.3M $8.8M -$11.7M -$116.4M -$123.1M
Change in Inventories $1.2B -$443.2M -$723.9M -$69.5M -$427.7M
Cash From Operations -$315M $1.2B $192.8M $276.1M $637.8M
 
Capital Expenditures $276.4M $288.9M $413.3M $220.6M $152.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.7B -$234.8M $68.7M -$202.8M -$168.4M
 
Dividends Paid (Ex Special Dividend) $19.1M $21M $22M $22M $19.8M
Special Dividend Paid
Long-Term Debt Issued -- -- $739M $2.2B --
Long-Term Debt Repaid -$5.5B -$872M -$1.4B -$2.4B --
Repurchase of Common Stock $31.1M $60M $10.6M $25.8M $40.1M
Other Financing Activities $2M -- -- -- --
Cash From Financing -$3B -$953.5M -$622.5M -$195.7M -$169.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$489.1M -$38.6M -$360M -$122.4M $298.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$591.4M $865.9M -$220.5M $55.5M $485.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.8B -$393.7M $273.6M $246.2M $326.9M
Depreciation & Amoritzation $299.1M $275.1M $251.3M $287.2M $296.4M
Stock-Based Compensation $15M $11M $16M $17M $17.3M
Change in Accounts Receivable -$173.1M $5.8M -$5M -$98.5M -$92.4M
Change in Inventories $195.7M -$565.4M -$1.2B -$824.2M -$988.8M
Cash From Operations -$669.7M $763.5M -$115.9M -$457M -$212.2M
 
Capital Expenditures $158.8M $210.4M $272.3M $126.9M $109.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.6B -$169.7M $219.7M -$100.2M -$126.9M
 
Dividends Paid (Ex Special Dividend) $14M $15M $17M $17M $15.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.2B -- $739M $1.5B $492M
Long-Term Debt Repaid -$5.4B -$868M -$1.2B -$1.6B -$815M
Repurchase of Common Stock $31.1M $40.1M $10M $12M $30.5M
Other Financing Activities $1M -- -- -$2M -$3M
Cash From Financing -$3B -$926.4M -$407.4M -$166.1M -$137.1M
 
Beginning Cash (CF) $6.8B $4.1B $3B $3.1B $3B
Foreign Exchange Rate Adjustment -$16.1M -- -- $11.3K -$2M
Additions / Reductions -$1.1B -$332.6M -$303.7M -$723.3M -$478.2M
Ending Cash (CF) $5.7B $3.8B $2.7B $2.3B $2.5B
 
Levered Free Cash Flow -$828.4M $553.1M -$388.3M -$583.9M -$321.8M

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
57
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
1
LW alert for Dec 20

Lamb Weston Holdings, Inc. [LW] is down 25.96% over the past day.

Buy
54
BMRN alert for Dec 20

BioMarin Pharmaceutical, Inc. [BMRN] is up 17.79% over the past day.

Buy
82
RKLB alert for Dec 20

Rocket Lab Corp. [RKLB] is up 17.72% over the past day.

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

Show me the best stock