Financhill
Buy
64

BACHY Quote, Financials, Valuation and Earnings

Last price:
$14.33
Seasonality move :
5.99%
Day range:
$14.20 - $14.33
52-week range:
$12.04 - $15.56
Dividend yield:
8.49%
P/E ratio:
5.08x
P/S ratio:
0.99x
P/B ratio:
0.49x
Volume:
26.5K
Avg. volume:
42.3K
1-year change:
11.69%
Market cap:
$184.7B
Revenue:
$173B
EPS (TTM):
$2.82
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $81.9B $150.7B $150B $170B $173B
Revenue Growth (YoY) 3.24% 13.3% -0.47% 13.36% 1.78%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.6B -- -- -- --
Other Inc / (Exp) $2.6B $5.4B $1B $3.3B $5.5B
Operating Expenses $29.2B -$42.7B -$41.8B -$41.8B -$40.1B
Operating Income -- $42.7B $41.8B $41.8B $40.1B
 
Net Interest Expenses -- $6.6B $6.7B $6.6B $8.3B
EBT. Incl. Unusual Items $35.7B $42.7B $42B $41.6B $40.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6B $7.6B $7B $6.9B $5.9B
Net Income to Company $29.7B $35.2B $35.2B $34.8B $35.2B
 
Minority Interest in Earnings -$1.8B $1.7B $1.5B $2B $2.1B
Net Income to Common Excl Extra Items $27.9B $35.2B $35.2B $34.8B $35.1B
 
Basic EPS (Cont. Ops) $2.21 $2.71 $2.69 $2.60 $2.61
Diluted EPS (Cont. Ops) $2.21 $2.71 $2.69 $2.60 $2.61
Weighted Average Basic Share $12.6B $11.8B $11.8B $11.8B $11.8B
Weighted Average Diluted Share $12.6B $11.8B $11.8B $11.8B $11.8B
 
EBITDA -- -- -- -- --
EBIT $85.6B $99.2B $104.6B $123.8B $127.4B
 
Revenue (Reported) $81.9B $150.7B $150B $170B $173B
Operating Income (Reported) -- $42.7B $41.8B $41.8B $40.1B
Operating Income (Adjusted) $85.6B $99.2B $104.6B $123.8B $127.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $38.5B $37.4B $42.2B $44.6B $42.3B
Revenue Growth (YoY) 16.28% -2.79% 12.84% 5.74% -5.3%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2B -$5M $254.8M $2B --
Operating Expenses -$9.8B -$9.9B -$9.4B -$10B -$10.1B
Operating Income $9.8B $9.9B $9.4B $10B $10.1B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $9.8B $9.9B $9.4B $10B $10.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $1.8B $1.4B $1.6B $1.3B
Net Income to Company -$18.3B -$18.7B -$18.2B -$17.6B --
 
Minority Interest in Earnings $479.4M $515.4M $559.1M $528.9M $472.5M
Net Income to Common Excl Extra Items $8.3B $8.3B $8.1B $8.5B $8.9B
 
Basic EPS (Cont. Ops) $0.67 $0.66 $0.64 $0.68 $0.71
Diluted EPS (Cont. Ops) -- $0.66 $0.64 $0.68 $0.71
Weighted Average Basic Share $11.8B $11.8B $11.8B $11.8B $11.8B
Weighted Average Diluted Share $11.8B $11.8B $11.8B $11.8B $11.8B
 
EBITDA -- -- -- -- --
EBIT $24.1B $25.5B $30.2B $31.9B $29.2B
 
Revenue (Reported) $38.5B $37.4B $42.2B $44.6B $42.3B
Operating Income (Reported) $9.8B $9.9B $9.4B $10B $10.1B
Operating Income (Adjusted) $24.1B $25.5B $30.2B $31.9B $29.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $147.4B $150.3B $166.6B $177B $170.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $5.4B $1.6B $2.6B $5.7B --
Operating Expenses -$41.3B -$43.2B -$40.7B -$40.5B -$41.4B
Operating Income $41.3B $43.2B $40.7B $40.5B $41.4B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $41.3B $43.2B $40.7B $40.5B $41.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.4B $7.5B $6.3B $6.4B $6.2B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1.7B $1.5B $2B $2B $2.1B
Net Income to Common Excl Extra Items $34.1B $35.9B $34.5B $34.3B $35.3B
 
Basic EPS (Cont. Ops) $2.75 $2.92 $2.76 $2.74 $2.82
Diluted EPS (Cont. Ops) -- $2.92 $2.76 $2.74 $2.82
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $95.7B $103.6B $117.8B $128.2B $121.1B
 
Revenue (Reported) $147.4B $150.3B $166.6B $177B $170.9B
Operating Income (Reported) $41.3B $43.2B $40.7B $40.5B $41.4B
Operating Income (Adjusted) $95.7B $103.6B $117.8B $128.2B $121.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $85.2B $111.7B $128.7B $133.5B $128.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5B -- -- -- --
Other Inc / (Exp) $4.5B $639.7M $2.2B $4.5B $1B
Operating Expenses $6B -$33.2B -$31.8B -$30.6B -$31.2B
Operating Income $9.8B $33.2B $31.8B $30.6B $31.2B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $32.7B $33.2B $31.8B $30.6B $31.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.1B $6B $5.3B $4.7B $5B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$405.9M $1.2B $1.7B $1.6B $1.7B
Net Income to Common Excl Extra Items $25.7B $27.3B $26.5B $26B $26.3B
 
Basic EPS (Cont. Ops) $2.06 $2.21 $2.11 $2.07 $2.09
Diluted EPS (Cont. Ops) $1.39 $2.21 $2.11 $2.07 $2.09
Weighted Average Basic Share $36.8B $35.3B $35.3B $35.3B $35.3B
Weighted Average Diluted Share $36.8B $35.3B $35.3B $35.3B $35.3B
 
EBITDA -- -- -- -- --
EBIT $74.5B $78.9B $92B $96.4B $90B
 
Revenue (Reported) $85.2B $111.7B $128.7B $133.5B $128.3B
Operating Income (Reported) $9.8B $33.2B $31.8B $30.6B $31.2B
Operating Income (Adjusted) $74.5B $78.9B $92B $96.4B $90B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $583.6B $358.7B $342B $424B $347.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $645.1B $765.4B $735.7B $777.8B $728.7B
 
Property Plant And Equipment $41.5B $41.8B $38.3B $37.6B $36.2B
Long-Term Investments $887.2B $20.6B $27.4B $26.3B $30.7B
Goodwill $386.5M $389.2M $384.2M $378.8M $387.4M
Other Intangibles $3.4B $3.6B $3.6B $3.7B $4B
Other Long-Term Assets -- -- -- -- --
Total Assets $3.7T $4.2T $4.2T $4.6T $4.8T
 
Accounts Payable -- $10.7B $9.8B $9B $22.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $14.1B $2.2T $1.9T $1.9T $2T
 
Long-Term Debt -- $127.2B $308.4B $361.4B $401B
Capital Leases -- -- -- -- --
Total Liabilities $3.4T $3.9T $3.8T $4.2T $4.4T
 
Common Stock $67.6B $46.2B $42.3B $41.5B $40.3B
Other Common Equity Adj -- -- -- -- --
Common Equity $289.4B $84.9B $295.5B $314.4B $329.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $19B $19.7B $20B $17.9B $18.7B
Total Equity $331B $337.4B $332.8B $349.2B $364.8B
 
Total Liabilities and Equity $3.7T $4.2T $4.2T $4.6T $4.8T
Cash and Short Terms $583.6B $612.2B $594.9B $628.8B $567.5B
Total Debt $237.4B $128.1B $309.3B $362.3B $401.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $415.9B $431B $437.6B $421.3B $378.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $647.3B $615.3B $648.4B $624.5B $617.1B
 
Property Plant And Equipment $41.5B $37.8B $34.3B $33.6B $34.7B
Long-Term Investments $19.9B $41.5B $31.4B $24.8B $22.2B
Goodwill $388.6M $379.2M $371.8M $389.2M --
Other Intangibles $3.3B $3.3B $3.5B $3.9B --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.1T $4T $4.3T $4.9T $5.3T
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $35.2B $42.3B $40.7B $40.7B $46.6B
 
Long-Term Debt $814.6B $726.6B $774.3B $955.2B $1.1T
Capital Leases -- -- -- -- --
Total Liabilities $3.7T $3.7T $4T $4.5T $4.9T
 
Common Stock $45.6B $41.5B $40.3B $42B $45.3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $19.5B $19.3B $17.1B $18.8B $20.2B
Total Equity $353.8B $355.2B $330B $371.1B $409.8B
 
Total Liabilities and Equity $4.1T $4T $4.3T $4.9T $5.3T
Cash and Short Terms $564.2B $579.5B $569.4B $557.1B --
Total Debt $841.8B $726.6B $774.3B $955.2B $1.1T
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $29.7B $35.2B $35.2B $34.8B $35.2B
Depreciation & Amoritzation $4B $4.5B $4.3B $4.3B $4.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$200.7B -$214.1B -$313B -$356.7B -$247.6B
Change in Inventories -- -- -- -- --
Cash From Operations $10.6B $66.5B $52.7B $66.4B $72.7B
 
Capital Expenditures $5.7B $4.7B $4.1B $4.1B $3.8B
Cash Acquisitions -$1.7B -- -- -- --
Cash From Investing -$2.5B -$318.5B -$288.6B -$437.1B -$386.6B
 
Dividends Paid (Ex Special Dividend) -- $10.9B $11.7B $11.8B $11.9B
Special Dividend Paid
Long-Term Debt Issued $164.5B $155.7B $150.7B $186.1B $208.7B
Long-Term Debt Repaid -$142.6B -$134.6B -$133.4B -$152.3B -$176.1B
Repurchase of Common Stock -- $4.3B -- -- --
Other Financing Activities $10.5B $5.8B $7.3B $191.7M $491.3M
Cash From Financing $18.3B $333.3B $248.6B $444.7B $286.8B
 
Beginning Cash (CF) $195B $231.5B $294.1B $295.7B $350.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.5B $75B $27B $78B -$27.8B
Ending Cash (CF) $216.6B $306B $311.4B $355.8B $330.1B
 
Levered Free Cash Flow $4.8B $61.8B $48.6B $62.3B $68.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$18.3B -$18.7B -$18.2B -$17.6B --
Depreciation & Amoritzation -$2.2B -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $192.3B $205.2B $253.2B $181.7B --
Change in Inventories -- -- -- -- --
Cash From Operations -$10.8B $1.7B $23.9B $75B $13.2B
 
Capital Expenditures $1B $357.5M $834.5M $1.3B $1.6B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$37.2B -$60.8B -$87.8B -$137.2B -$98.8B
 
Dividends Paid (Ex Special Dividend) -$1.4B $8.5B $8.1B $8B $242.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $30.9B $15.3B $71.1B $48.2B --
Long-Term Debt Repaid -$25.5B -$27.3B -$23.5B -$46.8B --
Repurchase of Common Stock -$4.9M -- -- $14M $23M
Other Financing Activities -$237.8M -$419.9M -$3.2B $3.9B --
Cash From Financing $3.8B $47.3B $83.6B -$3.9B $101.5B
 
Beginning Cash (CF) $306.4B $284.8B $322.2B $342.1B --
Foreign Exchange Rate Adjustment -$524.5M $9.1B -$2.6B $486.8M -$2.2B
Additions / Reductions -$44.8B -$2.7B $17.1B -$65.5B $13.8B
Ending Cash (CF) $261B $259B $318B $277.8B --
 
Levered Free Cash Flow -$11.8B $1.3B $23.1B $73.7B $11.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $447.7B $61.3B $66.1B $121.7B -$3.5B
 
Capital Expenditures $5.3B $3.5B $5.2B $3.7B $5.5B
Cash Acquisitions $11.5M -- -- -- --
Cash From Investing -$729.7B -$295.8B -$374.1B -$427.4B -$448.3B
 
Dividends Paid (Ex Special Dividend) $10.5B $11.8B $11.5B $11.8B $13.7B
Special Dividend Paid
Long-Term Debt Issued $173.4B $135.3B $165.9B $217.6B --
Long-Term Debt Repaid -$167.2B -$132.4B -$132.9B -$158.7B --
Repurchase of Common Stock $9B $18.4M -- $5.6B $3.1B
Other Financing Activities $5.3B $9.9B $1.4B -$2.9B --
Cash From Financing $264.2B $256.2B $399.7B $253.8B $440.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$24.2B $34.2B $94.3B -$52.3B -$7.8B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $442.4B $57.9B $60.9B $118B -$9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- $1.1B $1.1B $1B $953.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $95.8B $32.6B $46B $101.3B $25B
 
Capital Expenditures $2.8B $1.6B $2.7B $2.2B $3.9B
Cash Acquisitions -$30.8M -- -- -- --
Cash From Investing -$64.7B -$268.7B -$354.4B -$344.8B -$406.4B
 
Dividends Paid (Ex Special Dividend) -$12.5B $9.9B $9.7B $9.7B $11.4B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $117.5B $97.1B $112.4B $143.9B $30.5B
Long-Term Debt Repaid -$105B -$102.8B -$102.3B -$108.7B -$44.5B
Repurchase of Common Stock -$4.9M -- -- $5.6B $8.6B
Other Financing Activities $2.9B $6.9B $1B -$2.1B -$3.1B
Cash From Financing $2.4B $210.4B $361.6B $170.8B $324.7B
 
Beginning Cash (CF) $838.2B $870.9B $964.1B $1T $325.6B
Foreign Exchange Rate Adjustment -$3.3B $15.5B $3.8B -$548.8M $3.4B
Additions / Reductions $33B -$10.2B $57B -$73.3B -$53.3B
Ending Cash (CF) $868.8B $819.1B $976.5B $957.6B $248B
 
Levered Free Cash Flow $93B $30.9B $43.3B $99.1B $21.1B

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