Financhill
Sell
46

BG Quote, Financials, Valuation and Earnings

Last price:
$114.99
Seasonality move :
3.04%
Day range:
$114.05 - $117.49
52-week range:
$68.33 - $124.78
Dividend yield:
2.44%
P/E ratio:
21.17x
P/S ratio:
0.27x
P/B ratio:
1.40x
Volume:
982.4K
Avg. volume:
1.6M
1-year change:
60.4%
Market cap:
$22.3B
Revenue:
$70.3B
EPS (TTM):
$5.43
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $59.2B $67.2B $59.5B $53.1B $70.3B
Revenue Growth (YoY) 42.81% 13.65% -11.44% -10.78% 32.41%
 
Cost of Revenues $54B $63.2B $55.6B $49.6B $67.2B
Gross Profit $5.1B $4B $3.9B $3.5B $3.2B
Gross Profit Margin 8.64% 6.02% 6.58% 6.57% 4.51%
 
R&D Expenses $33M $33M $35M $30M $28M
Selling, General & Admin $1.2B $1.4B $1.7B $1.8B $2.1B
Other Inc / (Exp) $631M $85M $289M $215M --
Operating Expenses $1.2B $1.4B $1.7B $1.8B $2.1B
Operating Income $3.9B $2.7B $2.2B $1.7B $1.1B
 
Net Interest Expenses $274M $370M $388M $353M $542M
EBT. Incl. Unusual Items $2.6B $2.1B $3.1B $1.5B $1.1B
Earnings of Discontinued Ops. -- -- -- -- -$3M
Income Tax Expense $398M $388M $714M $336M $288M
Net Income to Company $2.2B $1.7B $2.3B $1.2B $843M
 
Minority Interest in Earnings $89M $68M $94M $51M $27M
Net Income to Common Excl Extra Items $2.2B $1.7B $2.3B $1.2B $846M
 
Basic EPS (Cont. Ops) $14.49 $10.83 $15.07 $8.09 $4.96
Diluted EPS (Cont. Ops) $13.64 $10.51 $14.88 $7.99 $4.92
Weighted Average Basic Share $141M $148.7M $148.8M $140.5M $165M
Weighted Average Diluted Share $152.4M $153.1M $150.8M $142.2M $166.5M
 
EBITDA $4.3B $3.1B $2.6B $2.2B $1.8B
EBIT $3.9B $2.7B $2.2B $1.7B $1.1B
 
Revenue (Reported) $59.2B $67.2B $59.5B $53.1B $70.3B
Operating Income (Reported) $3.9B $2.7B $2.2B $1.7B $1.1B
Operating Income (Adjusted) $3.9B $2.7B $2.2B $1.7B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $16.7B $16.7B $14.9B $13.5B $23.8B
Revenue Growth (YoY) 32.26% -0.14% -10.36% -9.3% 75.42%
 
Cost of Revenues $15.4B $15.3B $13.8B $12.8B $22.5B
Gross Profit $1.3B $1.4B $1.1B $698M $1.3B
Gross Profit Margin 7.58% 8.18% 7.63% 5.15% 5.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $338M $390M $495M $451M $637M
Other Inc / (Exp) -$10M $153M $235M $162M --
Operating Expenses $338M $390M $495M $451M $638M
Operating Income $926M $972M $645M $247M $636M
 
Net Interest Expenses $69M $75M $111M $87M $197M
EBT. Incl. Unusual Items $296M $505M $879M $730M $86M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $64M $131M $219M $100M -$2M
Net Income to Company $232M $374M $600M $630M $88M
 
Minority Interest in Earnings $1M $38M $44M $28M -$7M
Net Income to Common Excl Extra Items $232M $374M $660M $630M $88M
 
Basic EPS (Cont. Ops) $1.58 $2.24 $4.24 $4.41 $0.49
Diluted EPS (Cont. Ops) $1.52 $2.21 $4.19 $4.36 $0.49
Weighted Average Basic Share $140.5M $149.9M $145.3M $136.5M $193.4M
Weighted Average Diluted Share $152M $152M $147M $138M $195M
 
EBITDA $1B $1.1B $779M $370M $862M
EBIT $926M $972M $645M $247M $636M
 
Revenue (Reported) $16.7B $16.7B $14.9B $13.5B $23.8B
Operating Income (Reported) $926M $972M $645M $247M $636M
Operating Income (Adjusted) $926M $972M $645M $247M $636M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $59.2B $67.2B $59.5B $53.1B $70.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $53.9B $63.3B $55.7B $49.6B $67.2B
Gross Profit $5.3B $4B $3.9B $3.5B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.4B $1.7B $1.8B $2.1B
Other Inc / (Exp) $630M $85M $281M $215M --
Operating Expenses $1.2B $1.4B $1.7B $1.8B $2.1B
Operating Income $4B $2.6B $2.2B $1.7B $1.1B
 
Net Interest Expenses $275M $378M $389M $353M $542M
EBT. Incl. Unusual Items $2.6B $2.1B $3.1B $1.5B $1.1B
Earnings of Discontinued Ops. -- -- -- -- -$3M
Income Tax Expense $398M $388M $714M $336M $288M
Net Income to Company $2.2B $1.7B $2.3B $1.2B $843M
 
Minority Interest in Earnings $90M $68M $94M $51M $27M
Net Income to Common Excl Extra Items $2.2B $1.7B $2.3B $1.2B $846M
 
Basic EPS (Cont. Ops) $14.50 $10.95 $15.08 $8.18 $5.47
Diluted EPS (Cont. Ops) $13.69 $10.52 $14.90 $8.08 $5.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.5B $3B $2.6B $2.2B $1.8B
EBIT $4B $2.6B $2.2B $1.7B $1.1B
 
Revenue (Reported) $59.2B $67.2B $59.5B $53.1B $70.3B
Operating Income (Reported) $4B $2.6B $2.2B $1.7B $1.1B
Operating Income (Adjusted) $4B $2.6B $2.2B $1.7B $1.1B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $67.2B $59.5B $53.1B $70.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $63.3B $55.7B $49.6B $67.2B --
Gross Profit $4B $3.9B $3.5B $3.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.7B $1.8B $2.1B --
Other Inc / (Exp) $85M $281M $215M $346M --
Operating Expenses $1.4B $1.7B $1.8B $2.1B --
Operating Income $2.6B $2.2B $1.7B $1.1B --
 
Net Interest Expenses $378M $389M $353M $542M --
EBT. Incl. Unusual Items $2.1B $3.1B $1.5B $1.1B --
Earnings of Discontinued Ops. -- -- -- -$3M --
Income Tax Expense $388M $714M $336M $288M --
Net Income to Company $1.7B $2.3B $1.2B $843M --
 
Minority Interest in Earnings $68M $94M $51M $27M --
Net Income to Common Excl Extra Items $1.7B $2.3B $1.2B $846M --
 
Basic EPS (Cont. Ops) $10.95 $15.08 $8.18 $5.47 --
Diluted EPS (Cont. Ops) $10.52 $14.90 $8.08 $5.43 --
Weighted Average Basic Share $594.8M $595.2M $562.1M $659.1M --
Weighted Average Diluted Share $612.1M $602.7M $568.7M $664.5M --
 
EBITDA $3B $2.6B $2.2B $1.8B --
EBIT $2.6B $2.2B $1.7B $1.1B --
 
Revenue (Reported) $67.2B $59.5B $53.1B $70.3B --
Operating Income (Reported) $2.6B $2.2B $1.7B $1.1B --
Operating Income (Adjusted) $2.6B $2.2B $1.7B $1.1B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.4B $1.2B $2.7B $3.8B $2.2B
Short Term Investments $520M $119M $105M $484M --
Accounts Receivable, Net $2.1B $2.8B $2.6B $2.1B $3.9B
Inventory $8.8B $8.8B $7.6B $6.7B $13.7B
Prepaid Expenses $566M $630M $666M $380M $626M
Other Current Assets $198M $386M $266M $434M --
Total Current Assets $16.5B $16.8B $16.4B $16B $24.4B
 
Property Plant And Equipment $4.4B $4.6B $5.5B $6.2B $13.4B
Long-Term Investments $1.2B $1.3B $1.6B $1.1B $1.9B
Goodwill $484M $470M $489M $453M --
Other Intangibles $431M $360M $398M $321M --
Other Long-Term Assets $209M $205M $244M $194M --
Total Assets $23.8B $24.6B $25.4B $24.9B $44.5B
 
Accounts Payable $4.3B $4.4B $3.7B $2.8B $4.9B
Accrued Expenses $689M $755M $865M $840M --
Current Portion Of Long-Term Debt $504M $846M $5M $669M --
Current Portion Of Capital Lease Obligations $350M $425M $308M $286M --
Other Current Liabilities $2.3B $1.9B $1.3B $1.3B --
Total Current Liabilities $9.3B $9.6B $7.7B $7.4B $15.1B
 
Long-Term Debt $5.3B $3.8B $4.6B $5.3B $9.9B
Capital Leases -- -- -- -- --
Total Liabilities $15.6B $14.6B $13.6B $14B $27.1B
 
Common Stock $1M $1M $1M $1M $2M
Other Common Equity Adj -$6.5B -$6.4B -$6.1B -$6.7B --
Common Equity $7B $9.2B $10.9B $9.9B $15.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $537M $736M $964M $1B $1.5B
Total Equity $8.2B $10B $11.8B $10.9B $17.4B
 
Total Liabilities and Equity $23.8B $24.6B $25.4B $24.9B $44.5B
Cash and Short Terms $1.4B $1.2B $2.7B $3.8B $2.2B
Total Debt $5.8B $4.7B $4.7B $6B $11.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $1.4B $1.2B $2.7B $3.8B $2.2B
Short Term Investments $520M $119M $105M $484M --
Accounts Receivable, Net $2.1B $2.8B $2.6B $2.1B $3.9B
Inventory $8.8B $8.8B $7.6B $6.7B $13.7B
Prepaid Expenses $566M $630M $666M $380M $626M
Other Current Assets $198M $386M $266M $434M --
Total Current Assets $16.5B $16.8B $16.4B $16B $24.4B
 
Property Plant And Equipment $4.4B $4.6B $5.5B $6.2B $13.4B
Long-Term Investments $1.2B $1.3B $1.6B $1.1B $1.9B
Goodwill $484M $470M $489M $453M --
Other Intangibles $431M $360M $398M $321M --
Other Long-Term Assets $209M $205M $244M $194M --
Total Assets $23.8B $24.6B $25.4B $24.9B $44.5B
 
Accounts Payable $4.3B $4.4B $3.7B $2.8B $4.9B
Accrued Expenses $689M $755M $865M $840M --
Current Portion Of Long-Term Debt $504M $846M $5M $669M --
Current Portion Of Capital Lease Obligations $350M $425M $308M $286M --
Other Current Liabilities $2.3B $1.9B $1.3B $1.3B --
Total Current Liabilities $9.3B $9.6B $7.7B $7.4B $15.1B
 
Long-Term Debt $5.3B $3.8B $4.6B $5.3B $9.9B
Capital Leases -- -- -- -- --
Total Liabilities $15.6B $14.6B $13.6B $14B $27.1B
 
Common Stock $1M $1M $1M $1M $2M
Other Common Equity Adj -$6.5B -$6.4B -$6.1B -$6.7B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $537M $736M $964M $1B $1.5B
Total Equity $8.2B $10B $11.8B $10.9B $17.4B
 
Total Liabilities and Equity $23.8B $24.6B $25.4B $24.9B $44.5B
Cash and Short Terms $1.4B $1.2B $2.7B $3.8B $2.2B
Total Debt $5.8B $4.7B $4.7B $6B $11.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.2B $1.7B $2.3B $1.2B $843M
Depreciation & Amoritzation $424M $408M $451M $468M $703M
Stock-Based Compensation $61M $65M $69M $65M $73M
Change in Accounts Receivable -$530M -$206M $256M $169M -$469M
Change in Inventories -$1.3B -$283M $1.4B $303M -$678M
Cash From Operations -$2.8B -$5.9B $3.3B $1.9B $829M
 
Capital Expenditures $399M $555M $1.1B $1.4B $1.7B
Cash Acquisitions $147M $102M -- -- $4.2B
Cash From Investing $5B $6.9B -$1B -$1.1B -$5B
 
Dividends Paid (Ex Special Dividend) $323M $349M $383M $378M $459M
Special Dividend Paid
Long-Term Debt Issued $3.5B $2.2B $2.4B $3.2B --
Long-Term Debt Repaid -$4.6B -$2.9B -$2.2B -$1.8B --
Repurchase of Common Stock $100M $200M $600M $1.1B $551M
Other Financing Activities -$228M $393M -$112M -$39M --
Cash From Financing -$1.5B -$1.2B -$856M -$143M $2B
 
Beginning Cash (CF) $905M $1.1B $2.6B $3.3B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $606M -$78M $1.4B $741M -$2.2B
Ending Cash (CF) $1.4B $1.1B $4.1B $4.1B -$1B
 
Levered Free Cash Flow -$3.2B -$6.4B $2.2B $560M -$894M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $232M $374M $600M $630M $88M
Depreciation & Amoritzation $107M $103M $134M $123M $226M
Stock-Based Compensation $15M $18M $18M $16M $19M
Change in Accounts Receivable $255M $153M -$50M -$213M -$434M
Change in Inventories -$578M -$54M $464M $860M $121M
Cash From Operations -$1.3B -$502M $1.4B $1.1B $1.4B
 
Capital Expenditures $160M $202M $317M $489M $538M
Cash Acquisitions -- -- -- -- $85M
Cash From Investing $1.6B $1.4B -$403M -$145M $297M
 
Dividends Paid (Ex Special Dividend) $8M $93M $96M $91M $135M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$21.6B -$302M $384M $451M --
Long-Term Debt Repaid $21.2B -$256M -$691M -$313M --
Repurchase of Common Stock -- -- $134M $500M $6M
Other Financing Activities $27M -$78M -$115M -$24M --
Cash From Financing -$466M -$688M -$603M -$478M -$1.8B
 
Beginning Cash (CF) $905M $1.1B $2.6B $3.3B $1.2B
Foreign Exchange Rate Adjustment $16M -$46M -$12M $9M -$11M
Additions / Reductions -$164M $171M $390M $482M -$140M
Ending Cash (CF) $757M $1.3B $3B $3.8B $1B
 
Levered Free Cash Flow -$1.4B -$704M $1.1B $607M $828M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.2B $1.7B $2.3B $1.2B $843M
Depreciation & Amoritzation $424M $408M $451M $468M $703M
Stock-Based Compensation $61M $65M $69M $65M $73M
Change in Accounts Receivable -$530M -$206M $256M $169M -$469M
Change in Inventories -$1.3B -$283M $1.4B $303M -$678M
Cash From Operations -$2.8B -$5.9B $3.3B $1.9B $829M
 
Capital Expenditures $399M $555M $1.1B $1.4B $1.7B
Cash Acquisitions $147M $102M -- -- $4.2B
Cash From Investing $5B $6.9B -$1B -$1.1B -$5B
 
Dividends Paid (Ex Special Dividend) $323M $349M $383M $378M $459M
Special Dividend Paid
Long-Term Debt Issued $3.5B $2.2B $2.4B $3.2B --
Long-Term Debt Repaid -$4.6B -$2.9B -$2.2B -$1.8B --
Repurchase of Common Stock $100M $200M $600M $1.1B $551M
Other Financing Activities -$228M $393M -$112M -$39M --
Cash From Financing -$1.5B -$1.2B -$856M -$143M $2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $606M -$78M $1.4B $741M -$2.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.2B -$6.4B $2.2B $560M -$894M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $1.7B $2.3B $1.2B $843M --
Depreciation & Amoritzation $408M $451M $468M $703M --
Stock-Based Compensation $65M $69M $65M $73M --
Change in Accounts Receivable -$206M $256M $169M -$469M --
Change in Inventories -$283M $1.4B $303M -$678M --
Cash From Operations -$5.9B $3.3B $1.9B $829M --
 
Capital Expenditures $555M $1.1B $1.4B $1.7B --
Cash Acquisitions $102M -- -- $4.2B --
Cash From Investing $6.9B -$1B -$1.1B -$5B --
 
Dividends Paid (Ex Special Dividend) $349M $383M $378M $459M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.2B $2.4B $3.2B $5.7B --
Long-Term Debt Repaid -$2.9B -$2.2B -$1.8B -$767M --
Repurchase of Common Stock $200M $600M $1.1B $551M --
Other Financing Activities $393M -$112M -$39M $213M --
Cash From Financing -$1.2B -$856M -$143M $2B --
 
Beginning Cash (CF) $3.3B $9.2B $10.4B $12.6B --
Foreign Exchange Rate Adjustment $66M $28M $9M -$8M --
Additions / Reductions -$78M $1.4B $741M -$2.2B --
Ending Cash (CF) $3.3B $10.7B $11.1B $10.4B --
 
Levered Free Cash Flow -$6.4B $2.2B $560M -$894M --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 37x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
42
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Sell
48
ZD alert for Mar 5

Ziff Davis, Inc. [ZD] is up 3.64% over the past day.

Sell
36
PSIX alert for Mar 5

Power Solutions International, Inc. [PSIX] is down 1.4% over the past day.

Buy
54
TREE alert for Mar 5

LendingTree, Inc. [TREE] is up 1.11% over the past day.

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

Show me the best stock