Financhill
Buy
54

BMA Quote, Financials, Valuation and Earnings

Last price:
$82.95
Seasonality move :
10.59%
Day range:
$81.65 - $88.14
52-week range:
$38.30 - $118.42
Dividend yield:
1.73%
P/E ratio:
13.36x
P/S ratio:
1.10x
P/B ratio:
1.43x
Volume:
390.1K
Avg. volume:
811.1K
1-year change:
4.53%
Market cap:
$5.3B
Revenue:
$6.9B
EPS (TTM):
--
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2B $3.9B $5.9B $14.7B $6.9B
Revenue Growth (YoY) -29.67% 91.71% 52.73% 147.45% -52.97%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $588M $1.1B $2.4B $8.1B $2.4B
Operating Expenses -$412.8M -$985.4M -$2.2B -$6.9B -$3B
Operating Income $412.8M $985.4M $2.2B $6.9B $3B
 
Net Interest Expenses $59.8M $47.1M $50.5M $88.9M $94.4M
EBT. Incl. Unusual Items $601.5M $301.4M $478.8M $2.4B $389.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $173.2M $17.5M $148.8M $959.2M $35.8M
Net Income to Company $1.6B $1.5B $3.2B $7.2B $395.6M
 
Minority Interest in Earnings $5.1K $7.8K $54.1K $1.2M $1.1M
Net Income to Common Excl Extra Items $428.2M $284.9M $329.2M $2B $355.1M
 
Basic EPS (Cont. Ops) $6.70 $4.46 $5.15 $31.20 $5.54
Diluted EPS (Cont. Ops) $6.70 $4.46 $5.15 $31.20 $5.54
Weighted Average Basic Share $63.9M $63.9M $63.9M $63.9M $63.9M
Weighted Average Diluted Share $63.9M $63.9M $63.9M $63.9M $63.9M
 
EBITDA -- -- -- -- --
EBIT $1.5B $1.3B $2.8B $8B $2.5B
 
Revenue (Reported) $2B $3.9B $5.9B $14.7B $6.9B
Operating Income (Reported) $412.8M $985.4M $2.2B $6.9B $3B
Operating Income (Adjusted) $1.5B $1.3B $2.8B $8B $2.5B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $589.3M $1B $1.9B $974.1M $1.2B
Revenue Growth (YoY) 46.81% 71.91% 92.22% -49.98% 21.05%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $92.2M $135.2M $837.3M $136.9M --
Operating Expenses -$206.8M -$377M -$745.5M -$114.3M -$393.5M
Operating Income $206.8M $377M $745.5M $114.3M $393.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $62.6M $53M $273.4M -$410.6M $213M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.7M $17.5M $82.9M -$153.6M $83.3M
Net Income to Company $139.3M $131.1M $1B -$615.4M --
 
Minority Interest in Earnings $900 -$25.3K $131K $529.2K $350.9K
Net Income to Common Excl Extra Items $49.1M $35.1M $189.7M -$263.4M $130M
 
Basic EPS (Cont. Ops) $0.77 $0.55 $2.96 -$4.13 $2.03
Diluted EPS (Cont. Ops) $0.77 $0.55 $2.96 -$4.13 $2.03
Weighted Average Basic Share $63.9M $63.9M $63.9M $63.9M $63.9M
Weighted Average Diluted Share $63.9M $63.9M $63.9M $63.9M $63.9M
 
EBITDA -- -- -- -- --
EBIT $262.6M $417.1M $1.1B $76.9M $553.1M
 
Revenue (Reported) $589.3M $1B $1.9B $974.1M $1.2B
Operating Income (Reported) $206.8M $377M $745.5M $114.3M $393.5M
Operating Income (Adjusted) $262.6M $417.1M $1.1B $76.9M $553.1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $2.1B $3.1B $6.8B $11.5B $4.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $284.7M $381.2M $2.7B $7.1B --
Operating Expenses -$487.5M -$1.2B -$2.5B -$5.5B -$1.7B
Operating Income $487.5M $1.2B $2.5B $5.5B $1.7B
 
Net Interest Expenses $12.7M $8.3M -- -- --
EBT. Incl. Unusual Items $333.7M $274.6M $645.8M $1.4B $575.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $90.7M $2.4M $211.5M $528.2M $184M
Net Income to Company $1.4B $1.6B $4.2B $5.9B --
 
Minority Interest in Earnings $2.9K -$134.8K $392.7K $988.1K $1.9M
Net Income to Common Excl Extra Items $243M $271.8M $432.2M $1.2B $399.9M
 
Basic EPS (Cont. Ops) $3.80 $4.25 $6.75 $19.40 $6.22
Diluted EPS (Cont. Ops) $3.80 $4.25 $6.75 $19.40 $6.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.2B $1.3B $3.6B $5.5B $1.9B
 
Revenue (Reported) $2.1B $3.1B $6.8B $11.5B $4.8B
Operating Income (Reported) $487.5M $1.2B $2.5B $5.5B $1.7B
Operating Income (Adjusted) $1.2B $1.3B $3.6B $5.5B $1.9B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $1.2B $1.8B $3.5B $3.5B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $172.2M $257.6M $1B $2.5B $63M
Operating Expenses -$420.7M -$721.4M -$1.3B -$1.6B -$726.7M
Operating Income $420.7M $721.4M $1.3B $1.6B $726.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $113.1M $124.4M $354.1M $27M $289.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39.8M $32.3M $111.8M -$46.3M $115.9M
Net Income to Company $190.3M $276.7M $1.3B $71.5M $76M
 
Minority Interest in Earnings $1.7K -$136.1K $200.5K $308.3K $1.2M
Net Income to Common Excl Extra Items $73.7M $91.4M $240.4M $66.6M $173.3M
 
Basic EPS (Cont. Ops) $1.15 $1.43 $3.76 $1.04 $2.69
Diluted EPS (Cont. Ops) $1.15 $1.43 $3.76 $1.04 $2.69
Weighted Average Basic Share $127.9M $127.9M $127.9M $127.9M $127.9M
Weighted Average Diluted Share $127.9M $127.9M $127.9M $127.9M $127.9M
 
EBITDA -- -- -- -- --
EBIT $553.4M $741.5M $1.9B $1.2B $902M
 
Revenue (Reported) $1.2B $1.8B $3.5B $3.5B $2.2B
Operating Income (Reported) $420.7M $721.4M $1.3B $1.6B $726.7M
Operating Income (Adjusted) $553.4M $741.5M $1.9B $1.2B $902M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $897.1M $1.3B $966.3M $1.1B $2.3B
Short Term Investments -- -- $2.4B $784.5M $425.5M
Accounts Receivable, Net $354.5M $585.2M $1.1B $779.4M $493.1M
Inventory -- -- -- -- --
Prepaid Expenses $19.2M $24.1M $63.2M $63.9M $32.9M
Other Current Assets -- -- -- -- --
Total Current Assets $2.2B $2.3B $2.1B $2.6B $3.3B
 
Property Plant And Equipment $408.8M $514.9M $575.1M $441.3M $764.6M
Long-Term Investments $2.4M $4.8M $6.4M $2.1M $4.5M
Goodwill -- -- -- -- --
Other Intangibles $91.6M $159.4M $307.9M $202.2M $143.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $9.2B $9.7B $11.8B $8.3B $14.1B
 
Accounts Payable $204.6M $15.8M $32.1M $42.6M $53.5M
Accrued Expenses -- -- -- $46.8M $25.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- $6.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $596.5M $402.7M $3.5B $3B $5.2B
 
Long-Term Debt $438.1M $408.3M $402M $390.1M $385.3M
Capital Leases -- -- -- -- --
Total Liabilities $7.4B $7.4B $8.9B $5.8B $10.1B
 
Common Stock $7.6M $6.2M $3.6M $790.9K $620.2K
Other Common Equity Adj $2.7B $3.6B $7.2B $3.4B $3.2B
Common Equity $1.8B $2.3B $2.9B $2.5B $3.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $22.2K $368.9K $478.2K $576.2K $1.6M
Total Equity $1.8B $2.3B $2.9B $2.5B $3.9B
 
Total Liabilities and Equity $9.2B $9.7B $11.8B $8.3B $14.1B
Cash and Short Terms $2.3B $3.3B $6.9B $4.1B $3.1B
Total Debt $507.2M $413.7M $406.9M $394.5M $391.5M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $1B $1B $901.1M $1.3B $1.5B
Short Term Investments -- -- -- $392.8M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $12.2M $21.3M $16.8M $24.8M --
Other Current Assets -- -- -- -- --
Total Current Assets $1.8B $2B $2.4B $2.3B $2.7B
 
Property Plant And Equipment $453.1M $569.9M $599.3M $709M $765.3M
Long-Term Investments $4.1M $5.6M $5.4M $54.2M $4.9M
Goodwill -- -- -- -- --
Other Intangibles $69.5M $96.6M -- $141.1M --
Other Long-Term Assets -- -- -- -- --
Total Assets $8.5B $11B $12.4B $12.8B $15.5B
 
Accounts Payable $12.4M $7.4M $2M $61.7M $7.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $817.1M $210.5M $249.5M $3.9B $4.4B
 
Long-Term Debt $14.5M $409.1M $391.5M $425.2M $804.8M
Capital Leases -- -- -- -- --
Total Liabilities $6.6B $8.3B $9.5B $9.3B $11.7B
 
Common Stock $6.7M $5.1M $2.5M $701.1K $537.1K
Other Common Equity Adj $1.1B $1.6B $1.6B $2.3B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $26.2K $277.3K $400.5K $853.9K $2.4M
Total Equity $1.9B $2.7B $2.9B $3.5B $3.8B
 
Total Liabilities and Equity $8.5B $11B $12.4B $12.8B $15.5B
Cash and Short Terms $1.5B $1.5B $1.3B $2.2B --
Total Debt $466.1M $409.1M $391.5M $425.2M $804.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.6B $1.5B $3.2B $7.2B $395.6M
Depreciation & Amoritzation $62.1M $74.5M $115.2M $195.3M $149.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1.2B $3.7B $7.7B $1.2B
 
Capital Expenditures $52M $72.4M $186M $193.8M $136M
Cash Acquisitions -- $374.5K -- $74.6M $9.3M
Cash From Investing -$1.5B $740M -$1B -$3.2B -$283M
 
Dividends Paid (Ex Special Dividend) $5.8K -- $146M $610.3K $509.9M
Special Dividend Paid
Long-Term Debt Issued $294K -- $262M $244.6M --
Long-Term Debt Repaid -$263.3M -$505.4M -$521M -$211M -$128.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$23.9M -$50M -$55.4M -$32.7M -$9.2M
Cash From Financing $1.7B -$1.7B $942.2M -$4.4B $501.4M
 
Beginning Cash (CF) $8.4B $25.5B $32.3B $19.4B $3.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3B $2.1B $8B $9.4B $3.8B
Ending Cash (CF) $11.1B $19.8B $40.1B $11.5B $3.1B
 
Levered Free Cash Flow $1.2B $1.2B $3.5B $7.5B $1B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $139.3M $131.1M $1B -$615.4M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $173.1M $703.7M $1.3B -$123.2M $532.1M
 
Capital Expenditures $19.7M $45.4M $29M $34.6M $33.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $43.2M -$401M -$1.8B -$85.9M -$1.4B
 
Dividends Paid (Ex Special Dividend) -- $64.8M $358.2K $298M $31.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$1.7M $44.2M -$21.2M -- --
Long-Term Debt Repaid -$81.8M -$94.9M -$84M -$28.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.2M -$3.2M -$12.1M -$637.5K --
Cash From Financing -$297.9M $358M $330.2M $514.1M $775.1M
 
Beginning Cash (CF) $3.2B $7.5B $19.4B $2.8B --
Foreign Exchange Rate Adjustment $45.1M $173.1M $348.2M $68.8M $156.8M
Additions / Reductions $319.9M $1.5B $1.4B $985M $229.7M
Ending Cash (CF) $4.8B $8.6B $15.5B $1.9B --
 
Levered Free Cash Flow $153.5M $658.3M $1.3B -$157.7M $498.4M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $1.4B $1.6B $4.2B $5.9B --
Depreciation & Amoritzation $195.1M $501.5M $916.7M $347.7M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1.7B $4.6B $6.4B $1.4B
 
Capital Expenditures $64.2M $97.9M $182.3M $195.8M $146.1M
Cash Acquisitions -- $374.5K -- $74.6M $9.3M
Cash From Investing $578.7M -$190.6M -$2B -$3B -$2.1B
 
Dividends Paid (Ex Special Dividend) $500 $64.8M $81.6M $298.4M $243M
Special Dividend Paid
Long-Term Debt Issued -- -- $201.8M -- --
Long-Term Debt Repaid -$268.4M -$516.3M -$511M -$170.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$21.1M -$52.8M -$70.4M -$15.5M --
Cash From Financing -$1.2B $140.1M $291.5M -$3.8B $1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.5B $4.1B $8.5B $7.8B $2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $1.6B $4.5B $6.2B $1.3B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $190.3M $276.7M $1.3B $71.5M $76M
Depreciation & Amoritzation $6.2M $8.2M $25M $28.9M $34.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $446.6M $957.3M $1.9B $664.3M $895.8M
 
Capital Expenditures $34.2M $59.7M $56M $58M $68.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $912.8M -$17.8M -$975.6M -$757.2M -$2.6B
 
Dividends Paid (Ex Special Dividend) -- $64.8M $358.2K $298.2M $31.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $73.3M $13.1M -- $2.3M
Long-Term Debt Repaid -$84.4M -$95.3M -$85.3M -$44.7M -$108.3K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.8M -$5.6M -$20.6M -$3.4M -$2.6M
Cash From Financing -$1.4B $426.8M -$224M $395.1M $1.2B
 
Beginning Cash (CF) $6.5B $14.4B $37.9B $6.8B $2.9B
Foreign Exchange Rate Adjustment $163.5M $273.5M $563.2M $142.4M $235.1M
Additions / Reductions $902.1M $2.9B $3.4B $1.8B $80.3M
Ending Cash (CF) $7.9B $16.1B $34.8B $4.7B $2.4B
 
Levered Free Cash Flow $412.4M $897.6M $1.9B $606.3M $827.7M

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

GET BETTER TRADE IDEAS

Popular

Does DraftKings Stock Have a Moat?
Does DraftKings Stock Have a Moat?

DraftKings (NASDAQ:DKNG) has been one of the largest beneficiaries of…

Is It Time To Buy Unity Stock?
Is It Time To Buy Unity Stock?

Unity Software (NYSE:U) is the business behind the popular Unity…

Are Lower Oil Prices Bad for Exxon?
Are Lower Oil Prices Bad for Exxon?

With crude oil prices down from about $70 at the…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 64x

Buy
64
Is AAPL Stock a Buy?

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

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 37x

Alerts

Sell
17
CTEV alert for Nov 14

Claritev Corp. [CTEV] is down 2.08% over the past day.

Buy
62
BE alert for Nov 14

Bloom Energy Corp. [BE] is up 7.96% over the past day.

Buy
68
SEE alert for Nov 14

Sealed Air Corp. [SEE] is up 1.81% over the past day.

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

Show me the best stock