Financhill
Buy
59

BBDO Quote, Financials, Valuation and Earnings

Last price:
$2.90
Seasonality move :
-1.64%
Day range:
$2.89 - $2.94
52-week range:
$1.74 - $3.31
Dividend yield:
2.93%
P/E ratio:
8.25x
P/S ratio:
0.51x
P/B ratio:
1.88x
Volume:
36.6K
Avg. volume:
49.5K
1-year change:
62.78%
Market cap:
$31B
Revenue:
$55.8B
EPS (TTM):
$0.36
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $16.1B $44.2B $53.7B $60.6B $55.8B
Revenue Growth (YoY) -35.92% 10.49% 21.34% 12.91% -7.95%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.3B -- -- -- --
Other Inc / (Exp) -$4B -$2.3B $1.2B $2.2B -$392.8M
Operating Expenses $8.4B -$8.8B -$4.5B -$3.2B -$4.1B
Operating Income -- $8.8B $4.5B $3.2B $4.1B
 
Net Interest Expenses -- $5B $6.6B $8.1B $7.7B
EBT. Incl. Unusual Items $798.5M $6.1B $4.5B $1.6B $2.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.3B $1.8B $612.8M -$859.8M -$119M
Net Income to Company $798.5M $6.1B $4.8B $2B $3.2B
 
Minority Interest in Earnings -$38.6M $38.6M $45.2M $50.3M $53.7M
Net Income to Common Excl Extra Items $3.1B $4.3B $4.2B $2.9B $3.3B
 
Basic EPS (Cont. Ops) $0.28 $0.37 $0.38 $0.27 $0.30
Diluted EPS (Cont. Ops) $0.28 $0.37 $0.38 $0.27 $0.30
Weighted Average Basic Share $10.7B $11.7B $10.7B $10.6B $10.6B
Weighted Average Diluted Share $10.7B $11.7B $10.7B $10.6B $10.6B
 
EBITDA -- -- -- -- --
EBIT $10.3B $16.3B $29.8B $32.9B $29.6B
 
Revenue (Reported) $16.1B $44.2B $53.7B $60.6B $55.8B
Operating Income (Reported) -- $8.8B $4.5B $3.2B $4.1B
Operating Income (Adjusted) $10.3B $16.3B $29.8B $32.9B $29.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.7B $13.6B $15.9B $13.6B $17.3B
Revenue Growth (YoY) 73.21% 16.39% 17.19% -14.8% 27.73%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.4B -$16.8M $89.7M $160.7M --
Operating Expenses -$2.4B -$1.1B -$730.2M -$1.4B -$1.2B
Operating Income $2.4B $1.1B $730.2M $1.4B $1.2B
 
Net Interest Expenses $1.1B $1.8B $2.2B $1.9B $2.7B
EBT. Incl. Unusual Items $1.5B $1.1B $315.4M $938.4M $812.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $320.7M $129.3M -$289.4M $113.8M -$126.2M
Net Income to Company $1.5B $889.5M $447.1M $910.8M --
 
Minority Interest in Earnings $9.7M $13.8M $14.6M $13.6M $12.4M
Net Income to Common Excl Extra Items $1.1B $1B $710.9M $891.7M $1B
 
Basic EPS (Cont. Ops) $0.10 $0.10 $0.07 $0.08 $0.10
Diluted EPS (Cont. Ops) -- $0.10 $0.07 $0.08 $0.10
Weighted Average Basic Share $11.8B $10.7B $10.6B $10.6B $10.6B
Weighted Average Diluted Share $11.8B $10.7B $10.6B $10.6B $10.6B
 
EBITDA -- -- -- -- --
EBIT $4B $8.1B $8.5B $7.7B $10.5B
 
Revenue (Reported) $11.7B $13.6B $15.9B $13.6B $17.3B
Operating Income (Reported) $2.4B $1.1B $730.2M $1.4B $1.2B
Operating Income (Adjusted) $4B $8.1B $8.5B $7.7B $10.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $31B $52.5B $60.1B $57.3B $60.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.7B -$180.8M $1.6B $932.3M --
Operating Expenses -$5.1B -$7.5B -$2.4B -$3.7B -$4.6B
Operating Income $5.1B $7.5B $2.4B $3.7B $4.6B
 
Net Interest Expenses $2.7B $6.6B $8.4B $7.5B $8.3B
EBT. Incl. Unusual Items $6.7B $6.7B $1.3B $2B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2B $1.7B -$1B -$491.3M -$535.9M
Net Income to Company -- $6.7B $1.9B $2.2B --
 
Minority Interest in Earnings $40.3M $45.8M $48.2M $53.8M $48M
Net Income to Common Excl Extra Items $4.4B $5.1B $2.7B $2.8B $3.8B
 
Basic EPS (Cont. Ops) $0.39 $0.46 $0.25 $0.26 $0.36
Diluted EPS (Cont. Ops) -- $0.46 $0.25 $0.26 $0.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $12.4B $29B $32B $30.1B $33.9B
 
Revenue (Reported) $31B $52.5B $60.1B $57.3B $60.7B
Operating Income (Reported) $5.1B $7.5B $2.4B $3.7B $4.6B
Operating Income (Adjusted) $12.4B $29B $32B $30.1B $33.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $21B $39.9B $46.3B $42.3B $47B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.4B -- -- -- --
Other Inc / (Exp) -$1.7B $455.3M $851.9M -$360.9M $377.9M
Operating Expenses $1.3B -$4.9B -$2.8B -$3.3B -$3.8B
Operating Income $2.4B $4.9B $2.8B $3.3B $3.8B
 
Net Interest Expenses $1.1B $4.8B $6.5B $5.9B $6.5B
EBT. Incl. Unusual Items $4.6B $5.2B $1.9B $2.3B $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $1.3B -$341.1M $45.9M -$379.4M
Net Income to Company $4.7B $5.3B $2.3B $2.5B $1.8B
 
Minority Interest in Earnings -$10.5M $37.1M $39.9M $43.4M $37.3M
Net Income to Common Excl Extra Items $3.2B $4.1B $2.6B $2.5B $3.1B
 
Basic EPS (Cont. Ops) $0.28 $0.36 $0.24 $0.24 $0.29
Diluted EPS (Cont. Ops) $0.19 $0.36 $0.24 $0.24 $0.29
Weighted Average Basic Share $34B $33B $31.9B $31.8B $31.7B
Weighted Average Diluted Share $34B $33B $31.9B $31.8B $31.7B
 
EBITDA -- -- -- -- --
EBIT $10.9B $23.6B $25.8B $22.9B $27.1B
 
Revenue (Reported) $21B $39.9B $46.3B $42.3B $47B
Operating Income (Reported) $2.4B $4.9B $2.8B $3.3B $3.8B
Operating Income (Adjusted) $10.9B $23.6B $25.8B $22.9B $27.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $24.3B $23.1B $25.6B $30.4B $24.5B
Short Term Investments $35.7B $34.7B $21B $33.1B $20.1B
Accounts Receivable, Net $146.1M $251.9M $385.7M $549.7M $976M
Inventory -- -- -- -- --
Prepaid Expenses $196.1M $187.6M $517.4M $604.7M $577.3M
Other Current Assets -- -- -- -- --
Total Current Assets $99.3B $38B $42.8B $60.3B $42.4B
 
Property Plant And Equipment $2.7B $2.4B $2.3B $2.3B $1.7B
Long-Term Investments $130.9B $5.3B $4.8B $5.2B $5B
Goodwill $1.4B $1.1B $1.2B $1.4B $1.1B
Other Intangibles $1.5B $1.6B $2.3B $3.2B $2.8B
Other Long-Term Assets -- -- -- -- --
Total Assets $308.6B $300.8B $339.5B $396.8B $335B
 
Accounts Payable -- $1.3B $8.5B $9.3B $8.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.1B $115.4B $108.2B $113.5B $107.4B
 
Long-Term Debt $40.9B $30.8B $43.1B $61.4B $40.1B
Capital Leases -- -- -- -- --
Total Liabilities $280.5B $273.8B $309.2B $362.4B $307.6B
 
Common Stock $15.2B $14.9B $16.5B $17.9B $14.1B
Other Common Equity Adj $12.9B $11.9B $13.7B $16.5B $13.6B
Common Equity $28B $13.5B $15.1B $17.2B $13.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $95.6M $81.1M $90.1M $140.6M $86.2M
Total Equity $28.1B $27B $30.3B $34.4B $27.3B
 
Total Liabilities and Equity $308.6B $300.8B $339.5B $396.8B $335B
Cash and Short Terms $60B $57.8B $48.1B $68.5B $47.4B
Total Debt $40.9B $50.3B $63.9B $71.7B $64.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $25B $28.3B $29.4B $26.7B $27.9B
Short Term Investments -- $39B $29.8B $25.3B --
Accounts Receivable, Net -- $257.6M $547M $1.1B --
Inventory -- -- -- -- --
Prepaid Expenses -- $260.3M $559.2M $626.2M --
Other Current Assets -- -- -- -- --
Total Current Assets $123.1B $40.2B $49B $46.8B $49.8B
 
Property Plant And Equipment $1.7B $2.2B $2.2B $1.9B $1.7B
Long-Term Investments $1.3B $5.3B $6.5B $4.9B $6.7B
Goodwill -- $1.2B $1.3B $1.2B --
Other Intangibles -- $2B $2.6B $3B --
Other Long-Term Assets -- -- -- -- --
Total Assets $306.1B $344.1B $378.6B $370.5B $413.6B
 
Accounts Payable $6.4B $58.4B $8.4B $9.4B $11.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $117.3B $110.9B $109.5B $114.5B $122.1B
 
Long-Term Debt $27.5B $31.9B $53.9B $48.9B $57.7B
Capital Leases -- -- -- -- --
Total Liabilities $278.8B $314.2B $345.3B $339.7B $380.5B
 
Common Stock $15.3B $16.1B $17.4B $16B $16.4B
Other Common Equity Adj -- $13.4B $15.8B $15.1B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $126.1M $89.4M $131.1M $96.5M $95.6M
Total Equity $27.2B $29.9B $33.3B $30.8B $33.1B
 
Total Liabilities and Equity $306.1B $344.1B $378.6B $370.5B $413.6B
Cash and Short Terms -- $67.4B $61.3B $55.3B --
Total Debt $90.6B $49.6B $67.2B $69.9B $80B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $798.5M $6.1B $4.8B $2B $3.2B
Depreciation & Amoritzation $1.2B $1.1B $1.1B $1.3B $1.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $27.9B $19.8B $29.3B $36.8B $32.1B
 
Capital Expenditures $835.5M $817.3M $1.8B $1.8B $1.5B
Cash Acquisitions -$621.8M $54.4M $120.8M $17M $39.2M
Cash From Investing $4B -$43.2B -$36.7B -$39.1B -$39B
 
Dividends Paid (Ex Special Dividend) -- $1.8B $708.1M $1.8B $1.2B
Special Dividend Paid
Long-Term Debt Issued $12.2B $21.2B $21.6B $21.3B $11.9B
Long-Term Debt Repaid -$17.1B -$17.8B -$13.8B -$18.5B -$11.8B
Repurchase of Common Stock -- $123.6M $43.4M -- $105.5M
Other Financing Activities -$28.2M -$47.1M -$40.6M -$8.9M -$81.9M
Cash From Financing -$7.1B $614.4M $19.1B $17.6B $10.9B
 
Beginning Cash (CF) $12.1B $35.4B $13.8B $25.3B $34.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.8B -$22.1B $11.9B $15.2B $4B
Ending Cash (CF) $37.4B $13.3B $24.5B $37.4B $38.8B
 
Levered Free Cash Flow $27.1B $19B $27.5B $34.9B $30.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.5B $889.5M $447.1M $910.8M --
Depreciation & Amoritzation $273.1M -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $22.5B $15.6B $8.6B $5B $11.3B
 
Capital Expenditures $322.1M $445.2M $318.6M $306.2M $384.3M
Cash Acquisitions $769.9K -- -- $40.3M --
Cash From Investing -$21.9B -$11.5B $2.6B -$6.7B -$17.6B
 
Dividends Paid (Ex Special Dividend) $1B $88.3M $461M $52.8M $576.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.2B $3.8B $5.8B $1.6B --
Long-Term Debt Repaid -$5B -$1B -$5.9B -$1.6B --
Repurchase of Common Stock $125.1M -- -- -$3.5M $984.1K
Other Financing Activities -$11.5M -$1.8M -$4.2M -$8.7M --
Cash From Financing -$2.8B $9.9B $6B $1.2B $6.8B
 
Beginning Cash (CF) $19.4B $20.8B $34.9B $41.2B --
Foreign Exchange Rate Adjustment $525M $5.4M $11.4M -$17.4M -$5.7M
Additions / Reductions -$1.6B $14B $17.2B -$547.9M $434.9M
Ending Cash (CF) $18.4B $28.3B $51.5B $38.4B --
 
Levered Free Cash Flow $22.2B $15.2B $8.3B $4.7B $10.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $6.7B $1.9B $2.2B --
Depreciation & Amoritzation -- $1.1B $1.3B $1.2B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $67.2B $25.4B $32.3B $31.7B $37.6B
 
Capital Expenditures $883.1M $1.5B $1.5B $2B $1.7B
Cash Acquisitions $647.8M -- -- -- -$535.1K
Cash From Investing -$45.5B -$26.7B -$26B -$51B -$55.9B
 
Dividends Paid (Ex Special Dividend) $1.8B $717.3M $1.8B $1.2B $1.7B
Special Dividend Paid
Long-Term Debt Issued -- $22.8B $17.5B $15.8B --
Long-Term Debt Repaid -- -$11.8B -$17B -$12.6B --
Repurchase of Common Stock $18.1B -$976.3K $43.8M $84.4M $62.2M
Other Financing Activities -- -$32.9M -$14.5M -$74M --
Cash From Financing -$46.7B $17.1B $13.1B $11B $20.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$24.5B $16B $19.4B -$8.3B $2.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $66.4B $23.9B $30.8B $29.7B $36B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.7B $5.3B $2.3B $2.5B $1.8B
Depreciation & Amoritzation $819.2M $262.9M $324.6M $334.7M $618.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $16.2B $27.6B $30.4B $25.3B $30.3B
 
Capital Expenditures $758.1M $1.4B $1B $1.1B $1.3B
Cash Acquisitions -$33.9M $125.4M $16.3M $40.3M --
Cash From Investing -$27.7B -$23.3B -$12.3B -$24.1B -$40.5B
 
Dividends Paid (Ex Special Dividend) $1B $620.9M $1.7B $1.1B $1.6B
Special Dividend Paid $2.9K -- -- $71.5K $82.7K
Long-Term Debt Issued $15.5B $17B $12.9B $7.4B $13B
Long-Term Debt Repaid -$16B -$10B -$13.2B -$7.4B -$9.1B
Repurchase of Common Stock $82.3M -- -- $84.4M $39.6M
Other Financing Activities -$44.4M -$30.2M -$4M -$69.2M -$33.2M
Cash From Financing -$7.2B $16B $9.8B $3.3B $13.1B
 
Beginning Cash (CF) $77.9B $56B $95.3B $120.6B $64.7B
Foreign Exchange Rate Adjustment $475M $141.9M $33.6M -$37.9M -$35.7M
Additions / Reductions -$18.2B $20.5B $28B $4.4B $2.9B
Ending Cash (CF) $61.4B $70.7B $122.6B $121.2B $68.6B
 
Levered Free Cash Flow $15.4B $26.3B $29.3B $24.1B $29B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock