CME
49
-3
PX
53
5
LB
46
15
MTB
71
3
C
79
5
TXN
69
4
DTE
43
3
VRTX
57
8
TMO
60
2
BDX
61
2
FIS
58
-2
NWL
61
3
EL
62
3
VIX
22
-2
AXP
71
2
MCK
62
-5
ORCL
32
3
UAL
87
5
MMC
60
2
O
57
2
CME
49
-3
PX
53
5
LB
46
15
MTB
71
3
C
79
5
TXN
69
4
DTE
43
3
VRTX
57
8
TMO
60
2
BDX
61
2
FIS
58
-2
NWL
61
3
EL
62
3
VIX
22
-2
AXP
71
2
MCK
62
-5
ORCL
32
3
UAL
87
5
MMC
60
2
O
57
2
Financhill
Sell
50

BG Quote, Financials, Valuation and Earnings

Last price:
$94.38
Seasonality move :
4.44%
Day range:
$95.14 - $97.35
52-week range:
$67.40 - $99.55
Dividend yield:
2.92%
P/E ratio:
10.24x
P/S ratio:
0.24x
P/B ratio:
1.17x
Volume:
1M
Avg. volume:
1.4M
1-year change:
7.97%
Market cap:
$18.4B
Revenue:
$53.1B
EPS (TTM):
$9.31
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $41.4B $59.2B $67.2B $59.5B $53.1B
Revenue Growth (YoY) 0.64% 42.81% 13.65% -11.44% -10.78%
 
Cost of Revenues $38.6B $54B $63.2B $55.6B $49.6B
Gross Profit $2.8B $5.1B $4B $3.9B $3.5B
Gross Profit Margin 6.73% 8.64% 6.02% 6.58% 6.57%
 
R&D Expenses -- $33M $33M $35M $30M
Selling, General & Admin $1.4B $1.2B $1.4B $1.7B $1.8B
Other Inc / (Exp) $229M $631M $85M $289M $215M
Operating Expenses $1.4B $1.2B $1.4B $1.7B $1.8B
Operating Income $1.4B $3.9B $2.7B $2.2B $1.7B
 
Net Interest Expenses $243M $274M $370M $388M $353M
EBT. Incl. Unusual Items $1.4B $2.6B $2.1B $3.1B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $248M $398M $388M $714M $336M
Net Income to Company $1.2B $2.2B $1.7B $2.3B $1.2B
 
Minority Interest in Earnings -$20M $89M $68M $94M $51M
Net Income to Common Excl Extra Items $1.1B $2.2B $1.7B $2.3B $1.2B
 
Basic EPS (Cont. Ops) $7.97 $14.49 $10.83 $15.07 $8.09
Diluted EPS (Cont. Ops) $7.71 $13.64 $10.51 $14.88 $7.99
Weighted Average Basic Share $140.7M $141M $148.7M $148.8M $140.5M
Weighted Average Diluted Share $149.7M $152.4M $153.1M $150.8M $142.2M
 
EBITDA $2.1B $4.3B $3.1B $2.6B $2.2B
EBIT $1.7B $3.9B $2.7B $2.2B $1.7B
 
Revenue (Reported) $41.4B $59.2B $67.2B $59.5B $53.1B
Operating Income (Reported) $1.4B $3.9B $2.7B $2.2B $1.7B
Operating Income (Adjusted) $1.7B $3.9B $2.7B $2.2B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.1B $16.8B $14.2B $12.9B $22.2B
Revenue Growth (YoY) 38.9% 18.72% -15.12% -9.25% 71.61%
 
Cost of Revenues $13.2B $16.2B $13.3B $11.9B $21.3B
Gross Profit $910M $526M $974M $973M $818M
Gross Profit Margin 6.45% 3.14% 6.85% 7.54% 3.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $327M $337M $447M $437M $678M
Other Inc / (Exp) $244M $18M -$8M $81M --
Operating Expenses $328M $337M $447M $437M $678M
Operating Income $582M $189M $527M $536M $140M
 
Net Interest Expenses $65M $103M $98M $96M $180M
EBT. Incl. Unusual Items $741M $496M $503M $322M $270M
Earnings of Discontinued Ops. -- -- -- -- -$3M
Income Tax Expense $92M $113M $114M $89M $86M
Net Income to Company $649M $383M $389M $233M $181M
 
Minority Interest in Earnings -$4M $3M $16M $12M $15M
Net Income to Common Excl Extra Items $649M $383M $389M $233M $184M
 
Basic EPS (Cont. Ops) $4.56 $2.52 $2.50 $1.57 $0.85
Diluted EPS (Cont. Ops) $4.28 $2.49 $2.47 $1.55 $0.85
Weighted Average Basic Share $141.4M $150.6M $149.2M $140.5M $197.1M
Weighted Average Diluted Share $152.5M $152.4M $151.2M $142.1M $198.5M
 
EBITDA $687M $290M $636M $655M $381M
EBIT $582M $189M $527M $536M $140M
 
Revenue (Reported) $14.1B $16.8B $14.2B $12.9B $22.2B
Operating Income (Reported) $582M $189M $527M $536M $140M
Operating Income (Adjusted) $582M $189M $527M $536M $140M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $55.1B $67.2B $61.3B $54.5B $60.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $49.6B $63.4B $57.2B $50.6B $57.5B
Gross Profit $5.5B $3.9B $4.1B $3.9B $2.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.3B $1.6B $1.8B $1.9B
Other Inc / (Exp) $833M -$78M $199M $288M --
Operating Expenses $1.3B $1.3B $1.6B $1.8B $1.9B
Operating Income $4.2B $2.6B $2.5B $2.1B $671M
 
Net Interest Expenses $282M $372M $353M $377M $432M
EBT. Incl. Unusual Items $2.9B $1.9B $2.7B $1.7B $1.8B
Earnings of Discontinued Ops. -- -- -- -- -$3M
Income Tax Expense $431M $321M $626M $455M $390M
Net Income to Company $2.5B $1.5B $2.1B $1.2B $1.4B
 
Minority Interest in Earnings $99M $31M $88M $67M $62M
Net Income to Common Excl Extra Items $2.5B $1.5B $2.1B $1.2B $1.4B
 
Basic EPS (Cont. Ops) $16.85 $10.29 $13.08 $8.01 $9.39
Diluted EPS (Cont. Ops) $15.91 $9.83 $12.92 $7.91 $9.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.7B $3B $2.9B $2.6B $1.3B
EBIT $4.2B $2.6B $2.5B $2.1B $671M
 
Revenue (Reported) $55.1B $67.2B $61.3B $54.5B $60.1B
Operating Income (Reported) $4.2B $2.6B $2.5B $2.1B $671M
Operating Income (Adjusted) $4.2B $2.6B $2.5B $2.1B $671M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $42.5B $50.6B $44.6B $39.6B $46.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $39.7B $48B $41.9B $36.8B $44.7B
Gross Profit $2.7B $2.6B $2.7B $2.8B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $895M $979M $1.2B $1.3B $1.5B
Other Inc / (Exp) $640M -$68M $46M $53M $346M
Operating Expenses $896M $979M $1.2B $1.3B $1.5B
Operating Income $1.8B $1.6B $1.5B $1.5B $424M
 
Net Interest Expenses $177M $303M $278M $266M $345M
EBT. Incl. Unusual Items $2.3B $1.6B $2.2B $794M $1B
Earnings of Discontinued Ops. -- -- -- -- -$3M
Income Tax Expense $334M $257M $495M $236M $290M
Net Income to Company $1.9B $1.3B $1.7B $558M $755M
 
Minority Interest in Earnings -$97M $30M $50M $23M $34M
Net Income to Common Excl Extra Items $1.8B $1.3B $1.7B $558M $758M
 
Basic EPS (Cont. Ops) $12.92 $8.71 $10.84 $3.77 $4.98
Diluted EPS (Cont. Ops) $12.17 $8.31 $10.70 $3.72 $4.95
Weighted Average Basic Share $423.3M $444.9M $449.9M $425.6M $465.7M
Weighted Average Diluted Share $455.8M $460.1M $455.7M $430.7M $469.5M
 
EBITDA $2.6B $1.9B $1.8B $1.8B $901M
EBIT $2.2B $1.6B $1.5B $1.5B $424M
 
Revenue (Reported) $42.5B $50.6B $44.6B $39.6B $46.6B
Operating Income (Reported) $1.8B $1.6B $1.5B $1.5B $424M
Operating Income (Adjusted) $2.2B $1.6B $1.5B $1.5B $424M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $352M $1.4B $1.2B $2.7B $3.8B
Short Term Investments $346M $520M $119M $105M $484M
Accounts Receivable, Net $1.7B $2.1B $2.8B $2.6B $2.1B
Inventory $7.2B $8.8B $8.8B $7.6B $6.7B
Prepaid Expenses $785M $566M $630M $666M $380M
Other Current Assets $147M $198M $386M $266M $434M
Total Current Assets $16.2B $16.5B $16.8B $16.4B $16B
 
Property Plant And Equipment $4.6B $4.4B $4.6B $5.5B $6.2B
Long-Term Investments $767M $1.2B $1.3B $1.6B $1.1B
Goodwill $586M $484M $470M $489M $453M
Other Intangibles $529M $431M $360M $398M $321M
Other Long-Term Assets $169M $209M $205M $244M $194M
Total Assets $23.7B $23.8B $24.6B $25.4B $24.9B
 
Accounts Payable $2.6B $4.3B $4.4B $3.7B $2.8B
Accrued Expenses $652M $689M $755M $865M $840M
Current Portion Of Long-Term Debt $8M $504M $846M $5M $669M
Current Portion Of Capital Lease Obligations $235M $350M $425M $308M $286M
Other Current Liabilities $4B $2.3B $1.9B $1.3B $1.3B
Total Current Liabilities $11B $9.3B $9.6B $7.7B $7.4B
 
Long-Term Debt $4.5B $5.3B $3.8B $4.6B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $17B $15.6B $14.6B $13.6B $14B
 
Common Stock $691M $1M $1M $1M $1M
Other Common Equity Adj -$6.2B -$6.5B -$6.4B -$6.1B -$6.7B
Common Equity $5.4B $7B $9.2B $10.9B $9.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $551M $537M $736M $964M $1B
Total Equity $6.6B $8.2B $10B $11.8B $10.9B
 
Total Liabilities and Equity $23.7B $23.8B $24.6B $25.4B $24.9B
Cash and Short Terms $698M $1.4B $1.2B $2.7B $3.8B
Total Debt $7.3B $5.8B $4.7B $4.7B $6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.5B $1.1B $2.3B $3.1B $3.7B
Short Term Investments $451M $90M $122M $178M --
Accounts Receivable, Net $2.4B $2.3B $2.5B $2.1B $3.5B
Inventory $8.3B $8.4B $7.9B $7.6B $13.7B
Prepaid Expenses $575M $802M $798M $587M $1.2B
Other Current Assets $201M $328M $330M $336M --
Total Current Assets $16.5B $17.2B $16.6B $15.9B $26.7B
 
Property Plant And Equipment $4.6B $4.5B $5.1B $6.1B $13.3B
Long-Term Investments $1.1B $1.4B $1.5B $1.5B $1.9B
Goodwill $562M $445M $472M $482M --
Other Intangibles $482M $350M $417M $358M --
Other Long-Term Assets $187M $222M $235M $213M --
Total Assets $24.1B $24.8B $25.1B $25.3B $46.3B
 
Accounts Payable $3.9B $4.5B $4B $3.2B $4.8B
Accrued Expenses $721M $686M $746M $784M --
Current Portion Of Long-Term Debt $510M $773M $301M $663M --
Current Portion Of Capital Lease Obligations $332M $436M $317M $288M --
Other Current Liabilities $2.6B $2.5B $1.6B $1.4B --
Total Current Liabilities $9.8B $10.6B $8.2B $7.7B $16.1B
 
Long-Term Debt $5.3B $3.6B $4.5B $5.4B $11B
Capital Leases -- -- -- -- --
Total Liabilities $16.1B $15.4B $14B $14.1B $29B
 
Common Stock $1M $1M $1M $1M $2M
Other Common Equity Adj -$6.4B -$6.6B -$6.2B -$6.4B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $539M $668M $895M $1B $1.5B
Total Equity $8B $9.4B $11.1B $11.2B $17.3B
 
Total Liabilities and Equity $24.1B $24.8B $25.1B $25.3B $46.3B
Cash and Short Terms $1.5B $1.1B $2.3B $3.1B $3.7B
Total Debt $7.3B $4.4B $4.8B $6B $12.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.2B $2.2B $1.7B $2.3B $1.2B
Depreciation & Amoritzation -- $424M $408M $451M $468M
Stock-Based Compensation $71M $61M $65M $69M $65M
Change in Accounts Receivable -$255M -$530M -$206M $256M $169M
Change in Inventories -$2.3B -$1.3B -$283M $1.4B $303M
Cash From Operations -$3.5B -$2.8B -$5.9B $3.3B $1.9B
 
Capital Expenditures $365M $399M $555M $1.1B $1.4B
Cash Acquisitions $180M $147M $102M -- --
Cash From Investing $1.8B $5B $6.9B -$1B -$1.1B
 
Dividends Paid (Ex Special Dividend) -$316M $323M $349M $383M $378M
Special Dividend Paid
Long-Term Debt Issued $36.2B $3.5B $2.2B $2.4B $3.2B
Long-Term Debt Repaid -$34B -$4.6B -$2.9B -$2.2B -$1.8B
Repurchase of Common Stock -$100M $100M $200M $600M $1.1B
Other Financing Activities -$32M -$228M $393M -$112M -$39M
Cash From Financing $1.8B -$1.5B -$1.2B -$856M -$143M
 
Beginning Cash (CF) $322M $905M $1.1B $2.6B $3.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $40M $606M -$78M $1.4B $741M
Ending Cash (CF) $381M $1.4B $1.1B $4.1B $4.1B
 
Levered Free Cash Flow -$3.9B -$3.2B -$6.4B $2.2B $560M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $649M $383M $389M $233M $181M
Depreciation & Amoritzation $105M $101M $109M $119M $241M
Stock-Based Compensation $17M $15M $17M $15M $19M
Change in Accounts Receivable -$1M -$18M $16M $209M $75M
Change in Inventories $232M $2.1B $1.1B $716M $462M
Cash From Operations -$116M -$630M $1.4B $1.3B $836M
 
Capital Expenditures $106M $141M $264M $354M $469M
Cash Acquisitions -- $102M -- -- $4.1B
Cash From Investing $1.7B $2.1B -$255M -$399M -$5.4B
 
Dividends Paid (Ex Special Dividend) $157M $94M $99M $96M $139M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.2B $406M $574M $2B --
Long-Term Debt Repaid -$4.8B -$1.6B -$285M -$926M --
Repurchase of Common Stock $100M $200M $466M $200M $545M
Other Financing Activities -$81M -$94M -$29M -$27M --
Cash From Financing -$936M -$1.4B -$312M $754M -$917M
 
Beginning Cash (CF) $1.1B $961M $2.2B $2.9B $1.3B
Foreign Exchange Rate Adjustment $21M $49M $12M $6M -$2M
Additions / Reductions $642M $118M $886M $1.7B -$5.5B
Ending Cash (CF) $1.7B $1.1B $3.1B $4.6B -$4.2B
 
Levered Free Cash Flow -$222M -$771M $1.2B $945M $367M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.5B $1.5B $2.1B $1.2B $1.4B
Depreciation & Amoritzation $429M $412M $420M $479M $600M
Stock-Based Compensation $70M $62M $69M $67M $70M
Change in Accounts Receivable -$803M -$104M $459M $332M -$248M
Change in Inventories -$1.6B -$807M $879M -$93M $61M
Cash From Operations -$2.9B -$6.6B $1.4B $2.2B $559M
 
Capital Expenditures $374M $513M $1B $1.2B $1.7B
Cash Acquisitions $147M $102M -- -- $4.1B
Cash From Investing $4.2B $7.1B $801M -$1.3B -$5.5B
 
Dividends Paid (Ex Special Dividend) $394M $264M $380M $383M $415M
Special Dividend Paid
Long-Term Debt Issued $34.3B -$19.1B $1.7B $3.2B --
Long-Term Debt Repaid -$34.2B $18.5B -$1.7B -$2.2B --
Repurchase of Common Stock $100M $200M $466M $734M $1B
Other Financing Activities -$272M $498M -$75M -$130M --
Cash From Financing -$385M -$987M -$941M -$268M $3.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $895M -$413M $1.2B $649M -$1.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.3B -$7.2B $368M $1B -$1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.9B $1.3B $1.7B $558M $755M
Depreciation & Amoritzation $105M $305M $317M $345M $477M
Stock-Based Compensation $46M $47M $51M $49M $54M
Change in Accounts Receivable -$785M -$359M $306M $382M -$35M
Change in Inventories -$771M -$229M $933M -$557M -$799M
Cash From Operations -$1.6B -$5.4B $1.9B $840M -$537M
 
Capital Expenditures $239M $353M $805M $887M $1.2B
Cash Acquisitions $303M $102M -- -- $4.1B
Cash From Investing $3.6B $5.5B -$606M -$916M -$5.3B
 
Dividends Paid (Ex Special Dividend) -$1M $256M $287M $287M $324M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $25.2B $2.5B $2B $2.8B $5.7B
Long-Term Debt Repaid -$25.8B -$2.6B -$1.5B -$1.5B -$767M
Repurchase of Common Stock $100M $200M $466M $600M $545M
Other Financing Activities -$255M $471M $3M -$15M $213M
Cash From Financing -$1.2B -$521M -$253M $335M $3.8B
 
Beginning Cash (CF) $1.7B $2.2B $6.6B $7.1B $11.4B
Foreign Exchange Rate Adjustment -$79M $112M $40M -- $3M
Additions / Reductions $865M -$249M $1.1B $259M -$2B
Ending Cash (CF) $2.5B $2.1B $7.7B $7.3B $9.4B
 
Levered Free Cash Flow -$1.8B -$5.7B $1.1B -$47M -$1.7B

Related Companies

Get BG Stock Alert

Signup to receive the latest stock alerts

Financial Ratios

BG
Sector
P/E ratio
10.24x
16.86x
PEG ratio
0.58x
0.13x
P/B ratio
1.17x
1.49x
Price / LTM sales
0.24x
0.52x

Growth Metrics

BG
Sector
Revenue growth
71.61%
3.13%
Earnings growth
-45.23%
5.91%
Revenue (5-year growth)
5.24%
3.36%
Earnings forecast
$1.97
$0.34

Profitability

BG
Sector
Profitability FY 2024
$3.5B
$268.9M
Return on invested capital
6.05%
4.48%
Return on assets
4.5%
3.13%
Return on equity
11.03%
7.78%

Earnings Date

Last Earnings Date
Nov
5
Next Earnings Date
Feb
11
Estimated Next Earnings Date
Feb
4

Balance Sheet

BG
Sector
Total cash
$3.7B
$89.9M
Short term investments
$484M
$32.9M
Total assets
$24.9B
$1.1B
Long term debt
$12.3B
$8.2M

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

GET BETTER TRADE IDEAS

Free Training Webinar

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Read article
Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Read article
How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Read article

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy or Sell?
Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy or Sell?
Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Buy or Sell?

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Buy or Sell?
Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Buy or Sell?
Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

Buy or Sell?
Master Safe Stock Market Strategies
Get Paid To Own Stocks. Insure Your Stocks During Downtrends. Master "The Vacation Trade".

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

Show me the best stock

Watchlist

Stock Score

Seasonality

Analyze

Covered Calls

Valuation

Smart Money

Education

E-Book

Newsletters

Companies

Dividends

Traders Library

Big Movers

Stock Ideas

Stocks by Sector