Financhill
Buy
67

BFH Quote, Financials, Valuation and Earnings

Last price:
$72.51
Seasonality move :
4.84%
Day range:
$72.10 - $74.27
52-week range:
$38.21 - $82.03
Dividend yield:
1.19%
P/E ratio:
6.69x
P/S ratio:
0.73x
P/B ratio:
0.99x
Volume:
1.2M
Avg. volume:
910.3K
1-year change:
13.86%
Market cap:
$3.3B
Revenue:
$4.7B
EPS (TTM):
$10.85
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.7B $4.3B $4.9B $4.8B $4.7B
Revenue Growth (YoY) -3.74% 18.44% 14.07% -3.06% -1.9%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$1B -$300M -$968M -$381M -$615M
Operating Income $1B $300M $968M $381M $615M
 
Net Interest Expenses $216M $260M $338M $352M $300M
EBT. Incl. Unusual Items $1B $300M $968M $381M $615M
Earnings of Discontinued Ops. $4M -$1M -$19M -$2M -$3M
Income Tax Expense $247M $76M $231M $102M $94M
Net Income to Company $801M $223M $718M $277M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $797M $224M $737M $279M $521M
 
Basic EPS (Cont. Ops) $16.12 $4.47 $14.42 $5.58 $11.07
Diluted EPS (Cont. Ops) $16.02 $4.46 $14.36 $5.50 $10.89
Weighted Average Basic Share $49.7M $49.9M $49.8M $49.6M $46.8M
Weighted Average Diluted Share $50M $50M $50M $50.4M $47.6M
 
EBITDA -- $916M $2B $1.4B --
EBIT $1.4B $803M $1.8B $1.3B $1.5B
 
Revenue (Reported) $3.7B $4.3B $4.9B $4.8B $4.7B
Operating Income (Reported) $1B $300M $968M $381M $615M
Operating Income (Adjusted) $1.4B $803M $1.8B $1.3B $1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $939M $1.2B $1.3B $1.2B $1.2B
Revenue Growth (YoY) -15.4% 30.78% 2.12% -7.98% 1.73%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$65M $208M -$18M $27M -$47M
Operating Income $65M -$208M $18M -$27M $47M
 
Net Interest Expenses $47M $93M $84M $84M $62M
EBT. Incl. Unusual Items $65M -$207M $18M -$27M $47M
Earnings of Discontinued Ops. -$44M -- -$1M -- --
Income Tax Expense $4M -$73M -$26M -$34M -$6M
Net Income to Company $18M -$134M $43M $7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $61M -$134M $44M $7M $53M
 
Basic EPS (Cont. Ops) $0.34 -$2.69 $0.87 $0.14 $1.18
Diluted EPS (Cont. Ops) $0.34 -$2.69 $0.87 $0.14 $1.16
Weighted Average Basic Share $49.8M $49.9M $49.3M $49.6M $44.9M
Weighted Average Diluted Share $50M $49.9M $49.6M $50.9M $46M
 
EBITDA -- -- -- -- --
EBIT $149M -$12M $256M $204M $246M
 
Revenue (Reported) $939M $1.2B $1.3B $1.2B $1.2B
Operating Income (Reported) $65M -$208M $18M -$27M $47M
Operating Income (Adjusted) $149M -$12M $256M $204M $246M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.1B $4.3B $4.9B $4.8B $4.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit $1.6B -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $78.6M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $194M -$299M -$967M -$381M -$614M
Operating Income $1.4B $299M $967M $381M $614M
 
Net Interest Expenses $349.5M $259M $339M $353M $301M
EBT. Incl. Unusual Items $1.1B $300M $967M $381M $614M
Earnings of Discontinued Ops. -$44M -$1M -$19M -$2M -$4M
Income Tax Expense $277.3M $77M $231M $103M $92M
Net Income to Company $801M $223M $718M $277M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $844.4M $223M $736M $278M $522M
 
Basic EPS (Cont. Ops) $16.09 $4.45 $14.36 $5.57 $11.02
Diluted EPS (Cont. Ops) $16.03 $4.44 $14.32 $5.52 $10.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.2B $802M $1.8B $1.3B $1.5B
 
Revenue (Reported) $4.1B $4.3B $4.9B $4.8B $4.7B
Operating Income (Reported) $1.4B $299M $967M $381M $614M
Operating Income (Adjusted) $1.2B $802M $1.8B $1.3B $1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.6B $4.3B $4.9B $4.8B $4.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $520.9M -- -- -- --
Gross Profit $578.4M -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $432.5M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $575.6M -$299M -$967M -$381M -$614M
Operating Income $447.8M $299M $967M $381M $614M
 
Net Interest Expenses $139.1M $259M $339M $353M $301M
EBT. Incl. Unusual Items $1.1B $300M $967M $381M $614M
Earnings of Discontinued Ops. -$15M -$1M -$19M -$2M -$4M
Income Tax Expense $261M $77M $231M $103M $92M
Net Income to Company $801.7M $223M $718M $277M $276M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $844.7M $223M $736M $278M $522M
 
Basic EPS (Cont. Ops) $16.09 $4.45 $14.36 $5.57 $11.02
Diluted EPS (Cont. Ops) $16.02 $4.44 $14.32 $5.52 $10.85
Weighted Average Basic Share $199M $199.4M $199.3M $198.4M $187.1M
Weighted Average Diluted Share $199.8M $199.7M $200.1M $201.8M $190.3M
 
EBITDA -- $402M $890M $459M $443M
EBIT $1.4B $802M $1.8B $1.3B $1.5B
 
Revenue (Reported) $3.6B $4.3B $4.9B $4.8B $4.7B
Operating Income (Reported) $447.8M $299M $967M $381M $614M
Operating Income (Adjusted) $1.4B $802M $1.8B $1.3B $1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.1B $324M $436M $365M $3.6B
Short Term Investments $175M $95M $171M $170M --
Accounts Receivable, Net $151M $164M $144M $145M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.4B $618M $830M $782M $3.6B
 
Property Plant And Equipment $312M $283M $265M $229M $117M
Long-Term Investments $2.8B $3.6B $3.2B $3.4B --
Goodwill $634M $634M $634M $634M --
Other Intangibles $53M $165M $128M $112M --
Other Long-Term Assets -- -- -- -- --
Total Assets $22B $25.6B $23.2B $22.9B $22.7B
 
Accounts Payable $291M $398M $422M $326M --
Accrued Expenses $314M $306M $273M $295M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.8B $11.3B $5.5B $8.6B --
 
Long-Term Debt $4.3B $1.8B $5.2B $2.4B $4.3B
Capital Leases -- -- -- -- --
Total Liabilities $20B $23.3B $20.3B $19.9B $19.3B
 
Common Stock $1M $1M $1M $1M --
Other Common Equity Adj -- -- -- -- --
Common Equity $2.1B $2.3B $2.9B $3.1B $3.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.1B $2.3B $2.9B $3.1B $3.3B
 
Total Liabilities and Equity $22B $25.6B $23.2B $22.9B $22.7B
Cash and Short Terms $3.2B $4B $3.8B $3.8B --
Total Debt $7.6B $2B $5.4B $5.7B $4.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.1B $324M $436M $365M $3.6B
Short Term Investments $175M $95M $171M $170M --
Accounts Receivable, Net $151M $164M $144M $145M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.4B $618M $830M $782M $3.6B
 
Property Plant And Equipment $312M $283M $265M $229M $117M
Long-Term Investments $2.8B $3.6B $3.2B $3.4B --
Goodwill $634M $634M $634M $634M --
Other Intangibles $53M $165M $128M $112M --
Other Long-Term Assets -- -- -- -- --
Total Assets $22B $25.6B $23.2B $22.9B $22.7B
 
Accounts Payable $291M $398M $422M $326M --
Accrued Expenses $314M $306M $273M $295M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.8B $11.3B $5.5B $8.6B --
 
Long-Term Debt $4.3B $1.8B $5.2B $2.4B $4.3B
Capital Leases -- -- -- -- --
Total Liabilities $20B $23.3B $20.3B $19.9B $19.3B
 
Common Stock $1M $1M $1M $1M --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.1B $2.3B $2.9B $3.1B $3.3B
 
Total Liabilities and Equity $22B $25.6B $23.2B $22.9B $22.7B
Cash and Short Terms $3.2B $4B $3.8B $3.8B --
Total Debt $7.6B $2B $5.4B $5.7B $4.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $214M $801M $223M $718M $277M
Depreciation & Amoritzation $184M $123M $113M $116M $90M
Stock-Based Compensation $21M $29M $33M $44M $54M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.9B $1.5B $1.8B $2B $1.9B
 
Capital Expenditures $54M $84M $68M $48M $36M
Cash Acquisitions -$267M $75M -- -- --
Cash From Investing $1.8B -$1.7B -$5.1B $788M -$1.2B
 
Dividends Paid (Ex Special Dividend) -$61M $42M $43M $42M $43M
Special Dividend Paid
Long-Term Debt Issued $3.7B $5B $4.5B $4B $2.7B
Long-Term Debt Repaid -$5.4B -$5.4B -$3.9B -$6.7B -$2.6B
Repurchase of Common Stock -- -- -- $35M $55M
Other Financing Activities -$15M -$144M -$16M -$104M -$22M
Cash From Financing -$4.2B $608M $3.3B -$3.1B -$592M
 
Beginning Cash (CF) $4B $3.5B $3.9B $3.9B $3.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$510M $460M $4M -$311M $98M
Ending Cash (CF) $3.5B $3.9B $3.9B $3.6B $3.7B
 
Levered Free Cash Flow $1.8B $1.5B $1.8B $1.9B $1.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $18M -$134M $43M $7M --
Depreciation & Amoritzation $26M -- -- -- --
Stock-Based Compensation $4.4M $9M $12M $13M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $335M $497M $617M $479M --
 
Capital Expenditures $25.2M $15M $21M $7M --
Cash Acquisitions $75M -- -- -- --
Cash From Investing -$2.1B -$3.6B -$1.8B -$1.4B --
 
Dividends Paid (Ex Special Dividend) $10.4M $11M $10M $11M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.2B $2.5B $1.7B $1.1B --
Long-Term Debt Repaid -$1.4B -$450M -$608M -$183M --
Repurchase of Common Stock -- -$12M -- $44M --
Other Financing Activities -$129M -$2M -$12M -$6M --
Cash From Financing $1.8B $3.4B $1.4B $1.1B --
 
Beginning Cash (CF) $3.9B $3.6B $3.4B $3.5B --
Foreign Exchange Rate Adjustment $4.2M -- -- -- --
Additions / Reductions $32.6M $319M $221M $243M --
Ending Cash (CF) $3.9B $3.9B $3.6B $3.7B --
 
Levered Free Cash Flow $309.8M $482M $596M $472M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $801M $223M $718M $277M --
Depreciation & Amoritzation $123M $113M $116M $90M --
Stock-Based Compensation $29M $33M $44M $54M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.8B $2B $1.9B --
 
Capital Expenditures $84M $68M $48M $36M $20M
Cash Acquisitions $75M -- -- -- --
Cash From Investing -$1.7B -$5.1B $788M -$1.2B --
 
Dividends Paid (Ex Special Dividend) $42M $43M $42M $43M --
Special Dividend Paid
Long-Term Debt Issued $5B $4.5B $4B $2.7B --
Long-Term Debt Repaid -$5.4B -$3.9B -$6.7B -$2.6B --
Repurchase of Common Stock -- -- $35M $55M --
Other Financing Activities -$144M -$16M -$104M -$22M --
Cash From Financing $608M $3.3B -$3.1B -$592M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $460M $4M -$311M $98M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.5B $1.8B $1.9B $1.8B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $801.7M $223M $718M $277M $276M
Depreciation & Amoritzation $123M $21M $34M $23M $42M
Stock-Based Compensation $29M $33M $44M $54M $41M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.8B $2B $1.9B $1.5B
 
Capital Expenditures $84.1M $68M $48M $36M $20M
Cash Acquisitions $75M -- -- -- --
Cash From Investing -$1.7B -$5.1B $788M -$1.2B $132M
 
Dividends Paid (Ex Special Dividend) -$100K $43M $42M $43M $31M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5B $4.5B $4B $2.7B $400M
Long-Term Debt Repaid -$5.4B -$3.9B -$6.7B -$2.6B -$1.7B
Repurchase of Common Stock -- -- $35M $55M $190M
Other Financing Activities -$144M -$16M -$104M -$22M -$29M
Cash From Financing $607.6M $3.3B -$3.1B -$592M -$1.6B
 
Beginning Cash (CF) $14.5B $14.9B $14.3B $15B $8B
Foreign Exchange Rate Adjustment $300K -- -- -- --
Additions / Reductions $459.1M $4M -$311M $98M $65M
Ending Cash (CF) $14.9B $14.9B $14B $15.1B $8.1B
 
Levered Free Cash Flow $1.5B $1.8B $1.9B $1.8B $1.5B

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

GET BETTER TRADE IDEAS

Popular

How Big Will the SpaceX IPO Be?
How Big Will the SpaceX IPO Be?

Operated up to now as a private business, SpaceX will…

Where Will ISRG Stock Be in 5 Years?
Where Will ISRG Stock Be in 5 Years?

Intuitive Surgical (NASDAQ:ISRG) is the innovative medical tech business behind…

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Sell
50
Is GOOGL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Alerts

Sell
40
GDXU alert for Jan 31

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 38.85% over the past day.

Sell
34
PFSI alert for Jan 31

PennyMac Financial Services, Inc. [PFSI] is down 33.21% over the past day.

Buy
60
JNUG alert for Jan 31

Direxion Daily Junior Gold Miners Idx Bull 2X Shs [JNUG] is down 26.98% over the past day.

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

Show me the best stock