Financhill
Buy
57

BN Quote, Financials, Valuation and Earnings

Last price:
$56.97
Seasonality move :
3.96%
Day range:
$57.09 - $57.94
52-week range:
$37.77 - $62.44
Dividend yield:
0.55%
P/E ratio:
122.94x
P/S ratio:
0.99x
P/B ratio:
2.06x
Volume:
581.4K
Avg. volume:
2M
1-year change:
43.01%
Market cap:
$87.3B
Revenue:
$95.9B
EPS (TTM):
$0.47
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $67.8B $62.8B $75.7B $92.8B $95.9B
Revenue Growth (YoY) 19.47% -7.48% 20.68% 22.5% 3.4%
 
Cost of Revenues $52.7B $53.2B $64B $78.5B $81.4B
Gross Profit $15.1B $9.6B $11.7B $14.3B $14.5B
Gross Profit Margin 22.26% 15.26% 15.49% 15.37% 15.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3B -$717M $10.7B $3.2B $7.2B
Operating Expenses $5B $101M $116M $122M $69M
Operating Income $10.1B $9.5B $11.6B $14.1B $14.4B
 
Net Interest Expenses $7.2B $7.2B $7.6B $10.7B $15.5B
EBT. Incl. Unusual Items $5.8B $1.5B $14.7B $6.7B $6.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $495M $837M $2.3B $1.5B $1B
Net Income to Company $5.4B $707M $12.4B $5.2B $5.1B
 
Minority Interest in Earnings -$2.5B -$841M -$8.4B -$3.1B -$4B
Net Income to Common Excl Extra Items $2.8B -$134M $4B $2.1B $1.1B
 
Basic EPS (Cont. Ops) $1.78 -$0.12 $2.47 $1.22 $0.62
Diluted EPS (Cont. Ops) $1.73 -$0.12 $2.39 $1.19 $0.61
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.6B $1.6B
Weighted Average Diluted Share $1.5B $1.5B $1.6B $1.6B $1.6B
 
EBITDA $18B $14.5B $28.8B $25B $30.7B
EBIT $13.1B $8.8B $22.3B $17.4B $21.6B
 
Revenue (Reported) $67.8B $62.8B $75.7B $92.8B $95.9B
Operating Income (Reported) $10.1B $9.5B $11.6B $14.1B $14.4B
Operating Income (Adjusted) $13.1B $8.8B $22.3B $17.4B $21.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $16.2B $19.2B $23.4B $24.4B $20.6B
Revenue Growth (YoY) -9.1% 18.46% 21.67% 4.37% -15.62%
 
Cost of Revenues $12.4B $16.4B $19.8B $21.1B $15.3B
Gross Profit $3.9B $2.9B $3.7B $3.4B $5.3B
Gross Profit Margin 23.86% 14.96% 15.59% 13.72% 25.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $142M $2.5B $495M $1B $729M
Operating Expenses $1.5B $27M $30M $16M $20M
Operating Income $2.4B $2.9B $3.6B $3.3B $5.3B
 
Net Interest Expenses $1.8B $1.9B $2.9B $4.1B $4.3B
EBT. Incl. Unusual Items $767M $3.4B $1.2B $276M $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $225M $717M $525M $241M $138M
Net Income to Company $542M $2.7B $716M $35M $1.5B
 
Minority Interest in Earnings -$370M -$1.9B -$293M $195M -$1.5B
Net Income to Common Excl Extra Items $172M $797M $423M $230M $64M
 
Basic EPS (Cont. Ops) $0.10 $0.49 $0.25 $0.12 $0.01
Diluted EPS (Cont. Ops) $0.10 $0.47 $0.24 $0.12 $0.01
Weighted Average Basic Share $1.5B $1.6B $1.6B $1.6B $1.5B
Weighted Average Diluted Share $1.5B $1.6B $1.6B $1.6B $1.5B
 
EBITDA $4B $7B $6.1B $6.6B $8.4B
EBIT $2.5B $5.3B $4.1B $4.4B $6B
 
Revenue (Reported) $16.2B $19.2B $23.4B $24.4B $20.6B
Operating Income (Reported) $2.4B $2.9B $3.6B $3.3B $5.3B
Operating Income (Adjusted) $2.5B $5.3B $4.1B $4.4B $6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $63.5B $71B $90.3B $95.6B $91.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $48.4B $64.3B $76.7B $81B $74.1B
Gross Profit $15.1B $6.8B $13.7B $14.6B $17B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$944M $9.3B $6.4B $3.3B $5.5B
Operating Expenses $5.7B -$4.1B $119M $86M $72M
Operating Income $9.4B $10.9B $13.6B $14.5B $16.9B
 
Net Interest Expenses $7.2B $7.4B $9.5B $14.7B $16.7B
EBT. Incl. Unusual Items $1.3B $12.8B $10.5B $3B $5.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $794M $2.1B $1.9B $1B $810M
Net Income to Company $530M $10.7B $8.6B $2B $4.9B
 
Minority Interest in Earnings -$461M -$7.3B -$5.1B -$1.9B -$4B
Net Income to Common Excl Extra Items $69M $3.5B $3.5B $115M $908M
 
Basic EPS (Cont. Ops) -$0.02 $2.20 $2.13 -$0.03 $0.48
Diluted EPS (Cont. Ops) -$0.04 $2.13 $2.06 -$0.03 $0.47
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $14.1B $26.5B $27.4B $26.4B $32.1B
EBIT $8.5B $20.2B $20B $17.8B $22.4B
 
Revenue (Reported) $63.5B $71B $90.3B $95.6B $91.1B
Operating Income (Reported) $9.4B $10.9B $13.6B $14.5B $16.9B
Operating Income (Adjusted) $8.5B $20.2B $20B $17.8B $22.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $45.7B $53.9B $68.6B $71.4B $66.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $34.5B $45.6B $58.3B $60.8B $53.5B
Gross Profit $11.1B $8.3B $10.3B $10.6B $13B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2B $8.1B $3.8B $3.8B $2.1B
Operating Expenses $4.3B $86M $89M $53M $56M
Operating Income $6.8B $8.2B $10.2B $10.5B $13B
 
Net Interest Expenses $5.3B $5.6B $7.4B $11.5B $12.6B
EBT. Incl. Unusual Items -$514M $10.7B $6.5B $2.9B $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $594M $1.8B $1.4B $924M $723M
Net Income to Company -$1.1B $8.9B $5.2B $2B $1.8B
 
Minority Interest in Earnings $331M -$6.1B -$2.8B -$1.5B -$1.5B
Net Income to Common Excl Extra Items -$777M $2.8B $2.4B $431M $209M
 
Basic EPS (Cont. Ops) -$0.53 $1.79 $1.44 $0.20 $0.05
Diluted EPS (Cont. Ops) -$0.53 $1.73 $1.39 $0.20 $0.05
Weighted Average Basic Share $4.5B $4.6B $4.7B $4.7B $4.5B
Weighted Average Diluted Share $4.6B $4.7B $4.9B $4.8B $4.6B
 
EBITDA $9.1B $21B $19.6B $21B $22.4B
EBIT $4.8B $16.3B $13.9B $14.4B $15.1B
 
Revenue (Reported) $45.7B $53.9B $68.6B $71.4B $66.6B
Operating Income (Reported) $6.8B $8.2B $10.2B $10.5B $13B
Operating Income (Adjusted) $4.8B $16.3B $13.9B $14.4B $15.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $6.8B $9.9B $12.7B $14.4B $11.2B
Short Term Investments $3.6B $5.5B $7B $7.6B $5.7B
Accounts Receivable, Net $13.9B $14.2B $16.1B $19.5B $20.3B
Inventory $7.1B $6.3B $8.6B $9.1B $7.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $34.8B $41.9B $56.3B $53.4B $46.7B
 
Property Plant And Equipment $89.3B $100B $115.5B $124.3B $147.6B
Long-Term Investments $49.6B $53.6B $55.7B $66.4B $81.8B
Goodwill $14.6B $14.7B $20.2B $28.7B $34.9B
Other Intangibles $27.7B $24.7B $30.6B $38.4B $39B
Other Long-Term Assets $3.2B $4B $2.9B $3.7B $4.4B
Total Assets $324B $343.7B $391B $441.3B $490.1B
 
Accounts Payable $23.2B $25.9B $29.1B $33.6B $33.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $15.7B $21.3B $31.9B $43.3B $57.6B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.7B $2.4B $3.1B $876M $118M
Total Current Liabilities $40.6B $49.5B $65.1B $77.7B $91.1B
 
Long-Term Debt $127.7B $127.1B $143.1B $170.8B $176.1B
Capital Leases -- -- -- -- --
Total Liabilities $207.1B $221.1B $256.3B $299.4B $321.9B
 
Common Stock $11.5B $11.5B $14.7B $15B $15B
Other Common Equity Adj $382M $774M $7.4B $898M $1.7B
Common Equity $30.9B $31.7B $42.2B $39.6B $41.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $81.8B $86.8B $88.4B $98.1B $122.5B
Total Equity $116.8B $122.6B $134.7B $141.9B $168.2B
 
Total Liabilities and Equity $324B $343.7B $391B $441.3B $490.1B
Cash and Short Terms $10.4B $15.4B $19.7B $22B $16.9B
Total Debt $143.4B $148.4B $175.9B $214.1B $233.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $8.7B $11.3B $11.3B $12.1B $11.8B
Short Term Investments $4.8B $7.4B $7.7B $5B $6.4B
Accounts Receivable, Net $13.8B $15B $20.9B $21.9B $20.5B
Inventory $5.9B $7.1B $8.9B $8B $6.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $37B $44.4B $57.4B $50.1B $52.3B
 
Property Plant And Equipment $89.9B $107.8B $111.5B $136.4B $148.3B
Long-Term Investments $52.1B $53.5B $59.6B $75.7B $88.8B
Goodwill $13.9B $17B $26.5B $33.7B $34.8B
Other Intangibles $25.2B $26.1B $36.7B $40.8B $37.4B
Other Long-Term Assets $4.5B $4.5B $3.3B $4.1B $4.7B
Total Assets $327.1B $365.4B $419.2B $475.8B $508.1B
 
Accounts Payable $23.6B $29.1B $31.3B $32.2B $32.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $24.4B $43B $47.6B $34.7B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.5B $1.8B $2B $1.5B $2.5B
Total Current Liabilities $25.2B $55.6B $77.1B $82.9B $71.4B
 
Long-Term Debt $148.8B $141.7B $160.8B $177.3B $210.4B
Capital Leases -- -- -- -- --
Total Liabilities $213.8B $241.9B $285.2B $312.6B $338.2B
 
Common Stock $11.5B $14.7B $15B $14.9B $15B
Other Common Equity Adj $387M $971M -$222M $7.7B $3.1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $80.2B $80.6B $89.4B $118.8B $123.4B
Total Equity $113.3B $123.6B $134B $163.3B $169.9B
 
Total Liabilities and Equity $327.1B $365.4B $419.2B $475.8B $508.1B
Cash and Short Terms $13.6B $18.8B $19B $17.1B $18.2B
Total Debt $148.8B $166.5B $204.5B $226.6B $247.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $5.4B $707M $12.4B $5.2B $5.1B
Depreciation & Amoritzation $4.9B $5.8B $6.4B $7.7B $9.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6.3B $8.3B $7.9B $8.8B $6.5B
 
Capital Expenditures $3.1B $4B $6.9B $7.2B $8.1B
Cash Acquisitions -$32.6B -$3.6B -$10.6B -$23.5B -$14.5B
Cash From Investing -$36.7B -$13.9B -$21B -$39.7B -$29.8B
 
Dividends Paid (Ex Special Dividend) -$772M -$867M -$1.5B -$1B -$602M
Special Dividend Paid
Long-Term Debt Issued $64.6B $39.8B $81.7B $91B $84.9B
Long-Term Debt Repaid -$43.1B -$34.3B -$63.9B -$61.8B -$72.8B
Repurchase of Common Stock -$283M -$419M -$368M -$686M -$646M
Other Financing Activities $8.2B $6.2B -$6.9B -$982M $12.6B
Cash From Financing $28.7B $8.7B $16.3B $32.5B $19.9B
 
Beginning Cash (CF) $8.4B $6.8B $9.9B $12.7B $14.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.6B $3.2B $2.9B $1.7B -$3.4B
Ending Cash (CF) $6.8B $9.9B $12.7B $14.4B $11.2B
 
Levered Free Cash Flow $3.3B $4.3B $993M $1.5B -$1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $542M $2.7B $716M $35M $1.5B
Depreciation & Amoritzation $1.5B $1.6B $2B $2.2B $2.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.2B $2.2B $2.2B $3.4B $3.4B
 
Capital Expenditures $882M $1.4B $1.9B $2.2B $2.7B
Cash Acquisitions -$4.7B -$1.7B -$10.9B -$6.7B -$4B
Cash From Investing -$7B -$5.9B -$14B -$9.9B -$7.3B
 
Dividends Paid (Ex Special Dividend) -$216M -$240M -$256M -$150M -$167M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8B $22.8B $22.8B $23B $26.8B
Long-Term Debt Repaid -$6.2B -$15.2B -$14.9B -$25.7B -$26.1B
Repurchase of Common Stock -$21M -- -$47M -$218M -$79M
Other Financing Activities $1.9B -$5.5B $1.5B $4.8B $423M
Cash From Financing $3.9B $4.9B $11.1B $6.3B $4.5B
 
Beginning Cash (CF) $9.5B $10.5B $12.2B $12.4B $11.2B
Foreign Exchange Rate Adjustment $58M -$100M -$165M -$171M $108M
Additions / Reductions -$858M $984M -$734M -$169M $467M
Ending Cash (CF) $8.7B $11.3B $11.3B $12.1B $11.8B
 
Levered Free Cash Flow $1.3B $824M $210M $1.3B $663M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $530M $10.7B $8.6B $2B $4.9B
Depreciation & Amoritzation $5.6B $6.2B $7.4B $8.6B $9.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $7.6B $8.4B $8B $8B $5.9B
 
Capital Expenditures $4B $5.5B $7.7B $7.4B $10.7B
Cash Acquisitions -$16.7B $1.1B -$30B -$16.3B -$7.6B
Cash From Investing -$25.7B -$9.9B -$44.5B -$31.4B -$26.3B
 
Dividends Paid (Ex Special Dividend) -$850M -$1.5B -$1B -$712M -$649M
Special Dividend Paid
Long-Term Debt Issued $48.5B $60B $101.6B $87.1B $105.2B
Long-Term Debt Repaid -$36.3B -$49.5B -$69.1B -$78.3B -$81.3B
Repurchase of Common Stock -$480M -$411M -$543M -$737M -$963M
Other Financing Activities $8.9B -$6.8B -$3.1B $15.9B $1.4B
Cash From Financing $19.4B $4.2B $36.7B $23.9B $20.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B $2.5B $273M $492M -$260M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.6B $2.9B $304M $555M -$4.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.1B $8.9B $5.2B $2B $1.8B
Depreciation & Amoritzation $4.3B $4.7B $5.7B $6.6B $7.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $5.5B $5.6B $5.8B $5B $4.4B
 
Capital Expenditures $2.9B $4.3B $5.2B $5.4B $8B
Cash Acquisitions -$5.4B -$758M -$20.1B -$12.9B -$6B
Cash From Investing -$12.8B -$8.8B -$32.2B -$24B -$20.5B
 
Dividends Paid (Ex Special Dividend) -$650M -$1.2B -$769M -$452M -$499M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $26B $46.1B $66B $62B $82.3B
Long-Term Debt Repaid -$20.7B -$35.8B -$41B -$57.5B -$65.9B
Repurchase of Common Stock -$330M -$322M -$497M -$548M -$865M
Other Financing Activities $5.5B -$7.6B -$3.7B $13.2B $2B
Cash From Financing $9.4B $4.9B $25.4B $16.8B $17.1B
 
Beginning Cash (CF) $26.2B $30.2B $36.7B $39.9B $34.2B
Foreign Exchange Rate Adjustment -$228M -$102M -$290M $16M -$192M
Additions / Reductions $2.2B $1.5B -$1.1B -$2.3B $794M
Ending Cash (CF) $28.1B $31.6B $35.3B $37.6B $34.8B
 
Levered Free Cash Flow $2.7B $1.2B $560M -$400M -$3.6B

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

GET BETTER TRADE IDEAS

Popular

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 7.05% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 2.86% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 3.69% over the past day.

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

Show me the best stock