Financhill
Buy
71

BIP Quote, Financials, Valuation and Earnings

Last price:
$38.75
Seasonality move :
2%
Day range:
$38.47 - $38.90
52-week range:
$25.72 - $39.85
Dividend yield:
4.44%
P/E ratio:
43.11x
P/S ratio:
0.77x
P/B ratio:
3.98x
Volume:
551.4K
Avg. volume:
661.6K
1-year change:
16.79%
Market cap:
$18B
Revenue:
$23.1B
EPS (TTM):
$0.90
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $11.5B $14.4B $17.9B $21B $23.1B
Revenue Growth (YoY) 29.85% 25.05% 24.29% 17.33% 9.8%
 
Cost of Revenues $8.2B $10.5B $13.5B $15.7B $16.9B
Gross Profit $3.3B $3.9B $4.5B $5.4B $6.2B
Gross Profit Margin 28.52% 27.15% 24.88% 25.49% 26.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $406M $433M $413M $405M $426M
Other Inc / (Exp) $1.9B $306M $482M $382M --
Operating Expenses $406M $433M $413M $405M $426M
Operating Income $2.9B $3.5B $4B $5B $5.8B
 
Net Interest Expenses $1.5B $1.9B $2.5B $3.4B $3.9B
EBT. Incl. Unusual Items $3.2B $1.9B $1.6B $2B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $614M $560M $581M $270M $589M
Net Income to Company $2.7B $1.4B $1.4B $1.7B $2.5B
 
Minority Interest in Earnings $2.2B $1.3B $1.3B $1.6B $2.1B
Net Income to Common Excl Extra Items $2.7B $1.4B $1.4B $1.7B $2.5B
 
Basic EPS (Cont. Ops) $1.10 $0.08 $0.12 $0.01 $0.98
Diluted EPS (Cont. Ops) $1.10 $0.08 $0.12 $0.01 $0.90
Weighted Average Basic Share $445M $458.1M $459.4M $461.6M $460.1M
Weighted Average Diluted Share $445M $458.1M $459.4M $461.6M $460.1M
 
EBITDA $4.9B $5.6B $6.8B $8.6B $9.8B
EBIT $2.9B $3.5B $4B $5B $5.8B
 
Revenue (Reported) $11.5B $14.4B $17.9B $21B $23.1B
Operating Income (Reported) $2.9B $3.5B $4B $5B $5.8B
Operating Income (Adjusted) $2.9B $3.5B $4B $5B $5.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.3B $3.7B $5B $5.4B $6.3B
Revenue Growth (YoY) 28.34% 14.02% 34.04% 9.54% 15.8%
 
Cost of Revenues $2.4B $2.7B $3.6B $4B $4.5B
Gross Profit $877M $1B $1.4B $1.5B $1.8B
Gross Profit Margin 26.97% 27.13% 28.03% 26.69% 28.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $113M $95M $101M $103M $114M
Other Inc / (Exp) $162M $16M -$118M $93M --
Operating Expenses $113M $95M $101M $103M $114M
Operating Income $764M $911M $1.3B $1.4B $1.7B
 
Net Interest Expenses $383M $497M $726M $894M $1B
EBT. Incl. Unusual Items $556M $443M $461M $549M $997M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $79M $135M $172M $98M -$7M
Net Income to Company $464M $295M $276M $451M $1B
 
Minority Interest in Earnings $414M $302M $358M $339M $785M
Net Income to Common Excl Extra Items $464M $295M $276M $451M $1B
 
Basic EPS (Cont. Ops) $0.08 -$0.02 -$0.20 $0.21 $0.55
Diluted EPS (Cont. Ops) $0.08 -$0.02 -$0.20 $0.21 $0.48
Weighted Average Basic Share $450.3M $458.3M $461.3M $461.9M --
Weighted Average Diluted Share $450.3M $458.3M $461.3M $461.9M --
 
EBITDA $1.3B $1.5B $2.1B $2.3B $2.8B
EBIT $764M $911M $1.3B $1.4B $1.7B
 
Revenue (Reported) $3.3B $3.7B $5B $5.4B $6.3B
Operating Income (Reported) $764M $911M $1.3B $1.4B $1.7B
Operating Income (Adjusted) $764M $911M $1.3B $1.4B $1.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $11.5B $14.4B $17.9B $21B $23.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.2B $10.5B $13.5B $15.7B $16.9B
Gross Profit $3.3B $3.9B $4.5B $5.4B $6.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $406M $433M $413M $405M $426M
Other Inc / (Exp) $1.9B $306M $482M $382M --
Operating Expenses $406M $433M $413M $405M $426M
Operating Income $2.9B $3.5B $4B $5B $5.8B
 
Net Interest Expenses $1.5B $1.9B $2.5B $3.4B $3.9B
EBT. Incl. Unusual Items $3.2B $1.9B $1.6B $1.9B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $614M $560M $581M $270M $589M
Net Income to Company $2.7B $1.4B $1.4B $1.7B $2.5B
 
Minority Interest in Earnings $2.2B $1.2B $1.3B $1.6B $2.1B
Net Income to Common Excl Extra Items $2.7B $1.4B $1.4B $1.7B $2.5B
 
Basic EPS (Cont. Ops) $1.10 $0.31 $0.15 $0.01 $0.97
Diluted EPS (Cont. Ops) $1.10 $0.31 $0.15 $0.01 $0.90
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.9B $5.6B $6.8B $8.6B $9.8B
EBIT $2.9B $3.5B $4B $5B $5.8B
 
Revenue (Reported) $11.5B $14.4B $17.9B $21B $23.1B
Operating Income (Reported) $2.9B $3.5B $4B $5B $5.8B
Operating Income (Adjusted) $2.9B $3.5B $4B $5B $5.8B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $14.4B $17.9B $21B $23.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.5B $13.5B $15.7B $16.9B --
Gross Profit $3.9B $4.5B $5.4B $6.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $433M $413M $405M $426M --
Other Inc / (Exp) $306M $482M $382M $238M --
Operating Expenses $433M $413M $405M $426M --
Operating Income $3.5B $4B $5B $5.8B --
 
Net Interest Expenses $1.9B $2.5B $3.4B $3.9B --
EBT. Incl. Unusual Items $1.9B $1.6B $1.9B $3.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $560M $581M $270M $589M --
Net Income to Company $1.4B $1.4B $1.7B $2.5B --
 
Minority Interest in Earnings $1.2B $1.3B $1.6B $2.1B --
Net Income to Common Excl Extra Items $1.4B $1.4B $1.7B $2.5B --
 
Basic EPS (Cont. Ops) $0.31 $0.15 $0.01 $0.97 --
Diluted EPS (Cont. Ops) $0.31 $0.15 $0.01 $0.90 --
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.4B --
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.4B --
 
EBITDA $5.6B $6.8B $8.6B $9.8B --
EBIT $3.5B $4B $5B $5.8B --
 
Revenue (Reported) $14.4B $17.9B $21B $23.1B --
Operating Income (Reported) $3.5B $4B $5B $5.8B --
Operating Income (Adjusted) $3.5B $4B $5B $5.8B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $2.1B $2.6B $2.7B $2.6B $3.2B
Short Term Investments $556M $1.1B $801M $451M --
Accounts Receivable, Net $1.8B $2.3B $3.5B $3.6B --
Inventory $400M $531M $512M $454M --
Prepaid Expenses -- -- -- -- --
Other Current Assets $328M $315M $1B $676M --
Total Current Assets $4.9B $6.7B $8B $9.6B $3.2B
 
Property Plant And Equipment $38.7B $37.3B $48.5B $50.8B $69.6B
Long-Term Investments $5.9B $6.7B $10.3B $11.5B $6.6B
Goodwill $9B $8.8B $14.5B $14.1B --
Other Intangibles $14.2B $11.8B $15.8B $14.5B --
Other Long-Term Assets $439M $465M $641M $903M --
Total Assets $74B $73B $100.8B $104.6B $128.2B
 
Accounts Payable $1.9B $1.9B $2.3B $2.2B --
Accrued Expenses $1.1B $1.4B $1.7B $1.8B --
Current Portion Of Long-Term Debt $2.7B $2.7B $4.5B $2.9B --
Current Portion Of Capital Lease Obligations $416M $384M $429M $610M --
Other Current Liabilities $486M $877M $512M $1.6B --
Total Current Liabilities $8.7B $8.4B $11.7B $10.9B --
 
Long-Term Debt $29.6B $30.3B $43.1B $51.9B $64.5B
Capital Leases -- -- -- -- --
Total Liabilities $47.6B $47.4B $66.8B $74.7B $92.6B
 
Common Stock $6.1B $6.1B $6.2B $6.2B $4.9B
Other Common Equity Adj -- -- -- -- --
Common Equity $5.7B $5.4B $5.3B $4.7B --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $19.6B $19.3B $27.8B $24.2B $29.9B
Total Equity $26.4B $25.6B $34B $29.9B $35.5B
 
Total Liabilities and Equity $74B $73B $100.8B $104.6B $128.1B
Cash and Short Terms $2.1B $2.6B $2.7B $2.6B $3.2B
Total Debt $32.7B $33.2B $47.9B $55.4B $64.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $2.1B $2.6B $2.7B $2.6B $3.2B
Short Term Investments $556M $1.1B $801M $451M --
Accounts Receivable, Net $1.8B $2.3B $3.5B $3.6B --
Inventory $400M $531M $512M $454M --
Prepaid Expenses -- -- -- -- --
Other Current Assets $328M $315M $1B $676M --
Total Current Assets $4.9B $6.7B $8B $9.6B $3.2B
 
Property Plant And Equipment $38.7B $37.3B $48.5B $50.8B $69.6B
Long-Term Investments $5.9B $6.7B $10.3B $11.5B $6.6B
Goodwill $9B $8.8B $14.5B $14.1B --
Other Intangibles $14.2B $11.8B $15.8B $14.5B --
Other Long-Term Assets $439M $465M $641M $903M --
Total Assets $74B $73B $100.8B $104.6B $128.2B
 
Accounts Payable $3.6B $4.1B $5B $2.2B --
Accrued Expenses $1.1B $1.4B $1.7B $1.8B --
Current Portion Of Long-Term Debt $2.7B $2.7B $4.5B $2.9B --
Current Portion Of Capital Lease Obligations $416M $384M $429M $610M --
Other Current Liabilities $486M $877M $512M $1.6B --
Total Current Liabilities $8.7B $8.4B $11.7B $10.9B --
 
Long-Term Debt $29.6B $30.3B $43.1B $51.9B $64.5B
Capital Leases -- -- -- -- --
Total Liabilities $47.6B $47.4B $66.8B $74.7B $92.6B
 
Common Stock $6.1B $6.1B $6.2B $6.2B $4.9B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $19.6B $19.3B $27.8B $24.2B $29.9B
Total Equity $26.4B $25.6B $34B $29.9B $35.5B
 
Total Liabilities and Equity $74B $73B $100.8B $104.6B $128.1B
Cash and Short Terms $2.1B $2.6B $2.7B $2.6B $3.2B
Total Debt $32.7B $33.2B $47.9B $55.4B $64.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.7B $1.4B $1.4B $1.7B $2.5B
Depreciation & Amoritzation $2B $2.2B $2.7B $3.6B $4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$190M -$445M -$124M $136M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.8B $3.1B $4.1B $4.7B $6B
 
Capital Expenditures $2.1B $2.8B $2.5B $5B $5.7B
Cash Acquisitions $5.9B $479M $11.2B $4.2B --
Cash From Investing -$1.1B -$3.1B -$4.7B -$8.6B -$12.7B
 
Dividends Paid (Ex Special Dividend) $1B $1.2B $1.2B $1.3B $1.7B
Special Dividend Paid
Long-Term Debt Issued $23.1B $13.1B $20.5B $27.6B --
Long-Term Debt Repaid -$21.8B -$9.8B -$15.7B -$19.3B --
Repurchase of Common Stock $12M $243M $13M -- $190M
Other Financing Activities -$2.1B -$1.7B $5.6B -$3.9B --
Cash From Financing -$1.1B -$237M $1.1B $4.3B $7.8B
 
Beginning Cash (CF) $1.4B $1.3B $1.9B $2.1B $3.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $539M -$90M $578M $214M $1.2B
Ending Cash (CF) $1.9B $1.3B $2.5B $2.1B $4.4B
 
Levered Free Cash Flow $705M $356M $1.6B -$322M $268M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $464M $295M $276M $451M $1B
Depreciation & Amoritzation $550M $542M $793M $972M $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $565M $986M $1.5B $1.6B $2B
 
Capital Expenditures $765M $672M $796M $1.3B $1.7B
Cash Acquisitions $4.7B $141M -- -$56M --
Cash From Investing $808M -$529M -$1B -$1B -$6.5B
 
Dividends Paid (Ex Special Dividend) $122M $109M $318M $337M $678M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $12.8B $5B $5.1B $5.4B --
Long-Term Debt Repaid -$13.9B -$4.5B -$4.5B -$4.3B --
Repurchase of Common Stock -- -- $13M -- $190M
Other Financing Activities -$365M -$526M -$44M -$295M --
Cash From Financing -$2B -$414M $50M $63M $5.1B
 
Beginning Cash (CF) $1.4B $1.3B $1.9B $2.1B $3.2B
Foreign Exchange Rate Adjustment -$3M $89M $42M -$107M -$38M
Additions / Reductions -$595M $132M $544M $469M $571M
Ending Cash (CF) $808M $1.5B $2.4B $2.4B $3.7B
 
Levered Free Cash Flow -$200M $314M $695M $306M $336M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.7B $1.4B $1.4B $1.7B $2.5B
Depreciation & Amoritzation $2B $2.2B $2.7B $3.6B $4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.8B $3.1B $4.1B $4.7B $6B
 
Capital Expenditures $2.1B $2.8B $2.5B $5B $5.7B
Cash Acquisitions $5.9B $479M $11.2B $4.2B --
Cash From Investing -$1.1B -$3.1B -$4.7B -$8.6B -$12.7B
 
Dividends Paid (Ex Special Dividend) $1B $1.2B $1.2B $1.3B $1.7B
Special Dividend Paid
Long-Term Debt Issued $23.1B $13.1B $20.5B $27.6B --
Long-Term Debt Repaid -$21.8B -$9.8B -$15.7B -$19.3B --
Repurchase of Common Stock $12M $243M $13M -- $190M
Other Financing Activities -$2.1B -$1.7B $5.6B -$3.9B --
Cash From Financing -$1.1B -$237M $1.1B $4.3B $7.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $539M -$90M $578M $214M $1.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $705M $356M $1.6B -$322M $268M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $1.4B $1.4B $1.7B $2.5B --
Depreciation & Amoritzation $2.2B $2.7B $3.6B $4B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.1B $4.1B $4.7B $6B --
 
Capital Expenditures $2.8B $2.5B $5B $5.7B --
Cash Acquisitions $479M $11.2B $4.2B $9.8B --
Cash From Investing -$3.1B -$4.7B -$8.6B -$12.7B --
 
Dividends Paid (Ex Special Dividend) $1.2B $1.2B $1.3B $1.7B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $13.1B $20.5B $27.6B $7.3B --
Long-Term Debt Repaid -$9.8B -$15.7B -$19.3B -$6.1B --
Repurchase of Common Stock $243M $13M -- $190M --
Other Financing Activities -$1.7B $5.6B -$3.9B -$1.4B --
Cash From Financing -$237M $1.1B $4.3B $7.8B --
 
Beginning Cash (CF) $5.6B $6.1B $6.6B $9.6B --
Foreign Exchange Rate Adjustment $88M $71M -$150M $47M --
Additions / Reductions -$90M $578M $214M $1.2B --
Ending Cash (CF) $5.6B $6.7B $6.6B $10.8B --
 
Levered Free Cash Flow $356M $1.6B -$322M $268M --

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
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

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

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock