Financhill
Buy
73

BG Quote, Financials, Valuation and Earnings

Last price:
$121.72
Seasonality move :
-0.14%
Day range:
$118.65 - $122.19
52-week range:
$68.33 - $122.19
Dividend yield:
2.28%
P/E ratio:
22.46x
P/S ratio:
0.29x
P/B ratio:
1.50x
Volume:
1.5M
Avg. volume:
1.8M
1-year change:
74.53%
Market cap:
$23.6B
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% 32.42%
 
Cost of Revenues $54B $63.2B $55.6B $49.6B $66.9B
Gross Profit $5.1B $4B $3.9B $3.5B $3.4B
Gross Profit Margin 8.64% 6.02% 6.58% 6.57% 4.85%
 
R&D Expenses $33M $33M $35M $30M --
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 $1.3B
 
Net Interest Expenses $274M $370M $388M $353M $628M
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 --
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 --
Weighted Average Diluted Share $152.4M $153.1M $150.8M $142.2M $166M
 
EBITDA $4.3B $3.1B $2.6B $2.2B $2B
EBIT $3.9B $2.7B $2.2B $1.7B $1.3B
 
Revenue (Reported) $59.2B $67.2B $59.5B $53.1B $70.3B
Operating Income (Reported) $3.9B $2.7B $2.2B $1.7B $1.3B
Operating Income (Adjusted) $3.9B $2.7B $2.2B $1.7B $1.3B
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% 75.43%
 
Cost of Revenues $15.4B $15.3B $13.8B $12.8B $22.8B
Gross Profit $1.3B $1.4B $1.1B $698M $1B
Gross Profit Margin 7.58% 8.18% 7.63% 5.15% 4.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $338M $390M $495M $451M $637M
Other Inc / (Exp) -$10M $153M $235M $162M --
Operating Expenses $338M $390M $495M $451M $637M
Operating Income $926M $972M $645M $247M $374M
 
Net Interest Expenses $69M $75M $111M $87M $216M
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 --
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 --
Weighted Average Diluted Share $152M $152M $147M $138M $195M
 
EBITDA $1B $1.1B $779M $370M $600M
EBIT $926M $972M $645M $247M $374M
 
Revenue (Reported) $16.7B $16.7B $14.9B $13.5B $23.8B
Operating Income (Reported) $926M $972M $645M $247M $374M
Operating Income (Adjusted) $926M $972M $645M $247M $374M
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 $67.4B
Gross Profit $5.3B $4B $3.9B $3.5B $2.9B
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 $798M
 
Net Interest Expenses $275M $378M $389M $353M $561M
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 --
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 $1.5B
EBIT $4B $2.6B $2.2B $1.7B $798M
 
Revenue (Reported) $59.2B $67.2B $59.5B $53.1B $70.3B
Operating Income (Reported) $4B $2.6B $2.2B $1.7B $798M
Operating Income (Adjusted) $4B $2.6B $2.2B $1.7B $798M
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 $67.4B --
Gross Profit $4B $3.9B $3.5B $2.9B --
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 $798M --
 
Net Interest Expenses $378M $389M $353M $561M --
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 $4.98 --
Diluted EPS (Cont. Ops) $10.52 $14.90 $8.08 $5.43 --
Weighted Average Basic Share $594.8M $595.2M $562.1M $465.7M --
Weighted Average Diluted Share $612.1M $602.7M $568.7M $664.5M --
 
EBITDA $3B $2.6B $2.2B $1.5B --
EBIT $2.6B $2.2B $1.7B $798M --
 
Revenue (Reported) $67.2B $59.5B $53.1B $70.3B --
Operating Income (Reported) $2.6B $2.2B $1.7B $798M --
Operating Income (Adjusted) $2.6B $2.2B $1.7B $798M --
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 $1.3B
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 $13.2B
Prepaid Expenses $566M $630M $666M $380M --
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 $1.5B
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 --
Other Common Equity Adj -$6.5B -$6.4B -$6.1B -$6.7B --
Common Equity $7B $9.2B $10.9B $9.9B --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $537M $736M $964M $1B $53M
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 $1.3B
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 $1.3B
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 $13.2B
Prepaid Expenses $566M $630M $666M $380M --
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 $1.5B
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 --
Other Common Equity Adj -$6.5B -$6.4B -$6.1B -$6.7B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $537M $736M $964M $1B $53M
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 $1.3B
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 -$700M
Cash From Operations -$2.8B -$5.9B $3.3B $1.9B $800M
 
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 $2.1B
 
Beginning Cash (CF) $905M $1.1B $2.6B $3.3B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $606M -$78M $1.4B $741M -$2.2B
Ending Cash (CF) $1.4B $1.1B $4.1B $4.1B -$1.1B
 
Levered Free Cash Flow -$3.2B -$6.4B $2.2B $560M -$923M
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 $99M
Cash From Operations -$1.3B -$502M $1.4B $1.1B $1.3B
 
Capital Expenditures $160M $202M $317M $489M $538M
Cash Acquisitions -- -- -- -- $85M
Cash From Investing $1.6B $1.4B -$403M -$145M $267M
 
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 -$1.7B
 
Beginning Cash (CF) $905M $1.1B $2.6B $3.3B $1.1B
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 $984M
 
Levered Free Cash Flow -$1.4B -$704M $1.1B $607M $799M
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 -$700M
Cash From Operations -$2.8B -$5.9B $3.3B $1.9B $800M
 
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 $2.1B
 
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 -$923M
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 -$700M --
Cash From Operations -$5.9B $3.3B $1.9B $800M --
 
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 $2.1B --
 
Beginning Cash (CF) $3.3B $9.2B $10.4B $12.5B --
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 $10.3B --
 
Levered Free Cash Flow -$6.4B $2.2B $560M -$923M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

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

Buy
58
Is AAPL Stock a Buy?

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

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock