Financhill
Buy
67

BSAC Quote, Financials, Valuation and Earnings

Last price:
$31.67
Seasonality move :
4.89%
Day range:
$31.31 - $31.67
52-week range:
$18.19 - $31.67
Dividend yield:
4.2%
P/E ratio:
13.32x
P/S ratio:
2.75x
P/B ratio:
3.09x
Volume:
104.3K
Avg. volume:
288.7K
1-year change:
67.04%
Market cap:
$14.9B
Revenue:
$4.8B
EPS (TTM):
$2.38
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.6B $4B $5.9B $6.1B $4.8B
Revenue Growth (YoY) -5.07% 9.46% 49.04% 3.94% -22.38%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $849.2M -- -- -- --
Other Inc / (Exp) $146.7M $769.1M -$52.6M $449.8M $902.1M
Operating Expenses $945M -$1.4B -$1B -$805.9M -$1.2B
Operating Income -- $1.4B $1B $805.9M $1.2B
 
Net Interest Expenses -- $695.4M $1.1B $745.4M $707.4M
EBT. Incl. Unusual Items $880.5M $1.4B $1B $812.5M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $180.5M $291.4M $107.2M $116.1M $232.8M
Net Income to Company $700M $1.1B $929.7M $709.8M $914.4M
 
Minority Interest in Earnings -$6.5M $13.1M $17.4M $17.2M $7.3M
Net Income to Common Excl Extra Items $693.5M $1.1B $924.3M $706.8M $910.8M
 
Basic EPS (Cont. Ops) $1.47 $2.35 $1.93 $1.46 $1.92
Diluted EPS (Cont. Ops) $1.47 $2.35 $1.93 $1.46 $1.92
Weighted Average Basic Share $471.1M $471.1M $471.1M $471.1M $471.1M
Weighted Average Diluted Share $471.1M $471.1M $471.1M $471.1M $471.1M
 
EBITDA -- -- -- -- --
EBIT $1.7B $2.9B $3.9B $4.8B $3.6B
 
Revenue (Reported) $2.6B $4B $5.9B $6.1B $4.8B
Operating Income (Reported) -- $1.4B $1B $805.9M $1.2B
Operating Income (Adjusted) $1.7B $2.9B $3.9B $4.8B $3.6B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $694.3M $654.3M $1.7B $1.7B $1.4B
Revenue Growth (YoY) 9.02% -29.48% 152.17% 1.21% -16.23%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $245.8M -- -- -- --
Other Inc / (Exp) $4.2M $1.1B $442.3M $351M $4.3M
Operating Expenses $370.3M -$359.7M -$168.3M -$300.4M -$350.2M
Operating Income -- $359.7M $168.3M $300.4M $350.2M
 
Net Interest Expenses -- $458.7M $284M $251.4M $223M
EBT. Incl. Unusual Items $340.3M $380.2M $170.9M $296.5M $341.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $75.4M $41.4M $8.3M $63.4M $52.6M
Net Income to Company $267.8M $372M $177.1M $302.5M --
 
Minority Interest in Earnings -$2.1M $4.7M $7M $3.1M $4.5M
Net Income to Common Excl Extra Items $262.8M $342.3M $165.8M $236.1M $292.4M
 
Basic EPS (Cont. Ops) $0.55 $0.72 $0.34 $0.49 $0.61
Diluted EPS (Cont. Ops) $0.55 $0.72 $0.34 $0.49 $0.61
Weighted Average Basic Share $471.1M $471.1M $471.1M $471.1M $471.1M
Weighted Average Diluted Share $471.1M $471.1M $471.1M $471.1M $471.1M
 
EBITDA -- -- -- -- --
EBIT $438.1M $1.1B $1.3B $909.3M $829.2M
 
Revenue (Reported) $694.3M $654.3M $1.7B $1.7B $1.4B
Operating Income (Reported) -- $359.7M $168.3M $300.4M $350.2M
Operating Income (Adjusted) $438.1M $1.1B $1.3B $909.3M $829.2M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $2.7B $4.5B $7.1B $4.8B $5.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $923.9M -- -- -- --
Other Inc / (Exp) -$123.9M $1.3B -$1.3B $22.2M $381.7M
Operating Expenses $1.2B -$1.5B -$679.3M -$913.9M -$1.4B
Operating Income -- $1.5B $679.3M $913.9M $1.4B
 
Net Interest Expenses -- $930.6M $1B $699.4M $679M
EBT. Incl. Unusual Items $1.2B $1.5B $666.9M $901.4M $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $247.9M $251.8M $38.4M $183.2M $239.3M
Net Income to Company $941.9M $1.3B $569.2M $808.9M --
 
Minority Interest in Earnings -$9.9M $17.4M $20M $11.6M $10M
Net Income to Common Excl Extra Items $925.9M $1.2B $640.2M $728M $1.1B
 
Basic EPS (Cont. Ops) $1.96 $2.58 $1.32 $1.52 $2.38
Diluted EPS (Cont. Ops) $1.96 $2.58 $1.32 $1.52 $2.38
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.7B $3.7B $4.5B $4.1B $3.4B
 
Revenue (Reported) $2.7B $4.5B $7.1B $4.8B $5.4B
Operating Income (Reported) -- $1.5B $679.3M $913.9M $1.4B
Operating Income (Adjusted) $1.7B $3.7B $4.5B $4.1B $3.4B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $1.5B $2.4B $3.7B $2.3B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $481.9M -- -- -- --
Other Inc / (Exp) $3.1M $1.2B $397.2M $302.5M $72.4K
Operating Expenses $644.9M -$729.2M -$373.6M -$472.8M -$702.6M
Operating Income -- $729.2M $373.6M $472.8M $702.6M
 
Net Interest Expenses -- $569.8M $530.7M $468M $435.3M
EBT. Incl. Unusual Items $664M $738.4M $363.4M $462.3M $687.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $144.1M $104.7M $30.3M $100.9M $107.4M
Net Income to Company $522.4M $732.2M $371.7M $470.8M --
 
Minority Interest in Earnings -$5.3M $9.6M $12.1M $6.1M $8.6M
Net Income to Common Excl Extra Items $514.7M $638.9M $338.2M $365.9M $584.9M
 
Basic EPS (Cont. Ops) $1.09 $1.34 $0.69 $0.76 $1.22
Diluted EPS (Cont. Ops) $1.09 $1.34 $0.69 $0.76 $1.22
Weighted Average Basic Share $942.2M $942.2M $942.2M $942.2M $942.2M
Weighted Average Diluted Share $942.2M $942.2M $942.2M $942.2M $942.2M
 
EBITDA -- -- -- -- --
EBIT $868.5M $1.8B $2.4B $1.8B $1.6B
 
Revenue (Reported) $1.5B $2.4B $3.7B $2.3B $2.9B
Operating Income (Reported) -- $729.2M $373.6M $472.8M $702.6M
Operating Income (Adjusted) $868.5M $1.8B $2.4B $1.8B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.4B $2.3B $2.8B $3.1B $2.9B
Short Term Investments $10.3B $6.9B $6B $3.9B $2B
Accounts Receivable, Net $141.3M $108.1M $218.1M $229.1M $211.2M
Inventory -- -- -- -- --
Prepaid Expenses $545.1M $379.1M $290M $194.5M $84.9M
Other Current Assets -- -- -- -- --
Total Current Assets $29.7B $15.9B $18.1B $16.4B $16.6B
 
Property Plant And Equipment $546.7M $500.9M $474.3M $427.4M $357.7M
Long-Term Investments $10.3B $782.7M $615.5M $756.7M $908.4M
Goodwill -- -- -- -- --
Other Intangibles $116M $112M $127.1M $111.9M $89.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $78.3B $74.9B $80.3B $81.4B $68.8B
 
Accounts Payable $529M $968.8M $1.4B $1.2B $824.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $27.5M $30.5M $23.8M $12.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.1B $38.9B $36.8B $40.1B $34.6B
 
Long-Term Debt $20.5B $15.2B $16.6B $11.9B $8.5B
Capital Leases -- -- -- -- --
Total Liabilities $73.1B $69.7B $74.5B $75.3B $63.4B
 
Common Stock $1.3B $1B $1B $1B $896.2M
Other Common Equity Adj $3.3B $3B $3.4B $3.6B $3.3B
Common Equity $5.1B $5.1B $5.7B $6B $5.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $119.1M $110.8M $128.6M $142.8M $105M
Total Equity $5.2B $5.2B $5.8B $6.1B $5.4B
 
Total Liabilities and Equity $78.3B $74.9B $80.3B $81.4B $68.8B
Cash and Short Terms $15.7B $13.1B $12.2B $10.6B $7.1B
Total Debt $20.5B $15.2B $16.6B $12B $8.5B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $12.8B $2.5B $2.8B $2.3B $2.1B
Short Term Investments $9.7B $6.6B $8.7B $2.9B --
Accounts Receivable, Net $155.1M -- $34.9M $208.7M --
Inventory -- -- -- -- --
Prepaid Expenses $510.3M -- $273.1M $144.2M --
Other Current Assets -- -- -- -- --
Total Current Assets $34B $19.8B $18B $15.6B $15.2B
 
Property Plant And Equipment $513.8M $377.8M $442.8M $354.2M $319.7M
Long-Term Investments $10.3B $998.7M $726.3M $926.5M $608M
Goodwill -- -- -- -- --
Other Intangibles $115.5M -- $117.5M $95.4M --
Other Long-Term Assets -- -- -- -- --
Total Assets $80.9B $75.7B $85.6B $72.3B $70.9B
 
Accounts Payable $775.1M $888.1M $1.6B $1B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $30.7M $18.3M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $899.5M $34B $45.2B $37.4B $35.1B
 
Long-Term Debt $22.1B $20.2B $10.8B $9.8B $9.7B
Capital Leases -- -- -- -- --
Total Liabilities $76.2B $71.7B $80.3B $67.8B $66B
 
Common Stock $1.2B $951.4M $1.1B $944.3M $954.9M
Other Common Equity Adj $3.5B $2.5B $3.9B $3.4B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $121.3M $109.2M $148.8M $108.2M $119.7M
Total Equity $4.7B $3.9B $5.3B $4.6B $5B
 
Total Liabilities and Equity $80.9B $75.7B $85.6B $72.3B $70.9B
Cash and Short Terms $22.5B $10.3B $12.7B $5.8B $2B
Total Debt $22.1B $20.3B $11B $9.8B $9.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $700M $1.1B $929.7M $709.8M $914.4M
Depreciation & Amoritzation $138.6M $160.4M $140.8M $171.1M $149.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1B $2.7B $826.3M $408.2M $2.1B
 
Capital Expenditures $108.6M $114.1M $129.7M $144.6M $114.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$88.8M -$6.9B -$3.2B -$4.9B $4.2B
 
Dividends Paid (Ex Special Dividend) -$419.5M $408.1M $532.3M $577.5M $368.1M
Special Dividend Paid
Long-Term Debt Issued $602.1M -- $118M -- --
Long-Term Debt Repaid -$53.2M -$60.9M -$25.1M -$36M -$27M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $787.1M -- -- --
Cash From Financing $129.3M $3.6B $1.4B $5.3B -$6.3B
 
Beginning Cash (CF) $4.7B $3.8B $3.3B $2.5B $2.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$998M -$3.6M -$929.5M $810.4M $10.9M
Ending Cash (CF) $3.7B $3.8B $2.4B $3.3B $2.9B
 
Levered Free Cash Flow -$1.1B $2.6B $696.6M $263.6M $2B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $267.8M $372M $177.1M $302.5M --
Depreciation & Amoritzation $43.1M -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $5.5B -$891.1M -$573.8M -$5M -$506.3M
 
Capital Expenditures $30.1M $18.6M $18M $23.7M $23.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$29.9M -$4B -$1.1B $3.3B -$627.4M
 
Dividends Paid (Ex Special Dividend) -$433.9M $562.3M $602M $369.2M $628.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $930.7M $296.7M $267.9M $218.6M --
Long-Term Debt Repaid $7.4M $5.7M $9.1M $8.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $272.6M $4.2B $1.3B -$4.1B $817.3M
 
Beginning Cash (CF) $4.8B $4.3B $3.3B $2.9B --
Foreign Exchange Rate Adjustment $169K $601.5K $10.3M -$8M -$6.9M
Additions / Reductions $5.7B -$640.3M -$369.7M -$735.1M -$323.3M
Ending Cash (CF) $10.6B $3.5B $3B $2.3B --
 
Levered Free Cash Flow $5.5B -$909.8M -$591.8M -$28.8M -$529.7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $941.9M $1.3B $569.2M $808.9M --
Depreciation & Amoritzation $152.8M $156.2M $162.2M $159.5M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $5.4B $573.5M $1.1B $760.8M $2.2B
 
Capital Expenditures $130.2M $91.2M $138.5M $155.5M $116.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$111.6M -$9.1B -$2.6B -$295.7M $312.6M
 
Dividends Paid (Ex Special Dividend) -$651.7M $539.5M $572M $344.7M $633.3M
Special Dividend Paid
Long-Term Debt Issued $1.7B -$1.1B $145.8M $155M --
Long-Term Debt Repaid -$59.7M -$61.1M -$22.9M -$35.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $333.9M $1.5B $942.6M -$848.8M -$2.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.6B -$6.4B -$571.8M -$380.2M -$241.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.3B $482.4M $927.7M $605.3M $2.1B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $522.4M $732.2M $371.7M $470.8M --
Depreciation & Amoritzation $81.5M $39.1M $44.5M $38.3M $36.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6B -$692.6M -$452.8M -$100.2M -$7.2M
 
Capital Expenditures $51.1M $27.9M $36.7M $47.6M $47.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$48.9M -$2.3B -$1.7B $2.9B -$1.1B
 
Dividends Paid (Ex Special Dividend) -$433.9M $562.3M $602M $369.2M $628.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7B $600.3M $628.1M $783.1M --
Long-Term Debt Repaid -$8.2M -$8.4M -$6.2M -$5.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $585.6M $3.1B $2.6B -$3.5B $196.4M
 
Beginning Cash (CF) $8.8B $7.9B $5.7B $5.8B --
Foreign Exchange Rate Adjustment $17.6M -$25.9M $6.8M $12.5M -$2.1M
Additions / Reductions $6.6B $108.5M $466.2M -$724.3M -$948.6M
Ending Cash (CF) $15.5B $7.9B $6.2B $5.2B --
 
Levered Free Cash Flow $6B -$720.5M -$489.5M -$147.7M -$54.9M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock