Financhill
Sell
19

BDRFY Quote, Financials, Valuation and Earnings

Last price:
$21.81
Seasonality move :
1.01%
Day range:
$21.73 - $22.24
52-week range:
$20.14 - $29.73
Dividend yield:
1.04%
P/E ratio:
25.34x
P/S ratio:
2.27x
P/B ratio:
5.38x
Volume:
36.4K
Avg. volume:
86.3K
1-year change:
-15%
Market cap:
$24.1B
Revenue:
$10.7B
EPS (TTM):
$0.86
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8B $9B $9.2B $10.2B $10.7B
Revenue Growth (YoY) -6.51% 12.57% 2.58% 10.44% 4.32%
 
Cost of Revenues $3.4B $3.9B $4B $4.5B $4.5B
Gross Profit $4.6B $5.1B $5.2B $5.7B $6.2B
Gross Profit Margin 57.52% 57.09% 56.22% 55.53% 57.95%
 
R&D Expenses $280.4M $316.8M $305.8M $346M $382.9M
Selling, General & Admin $3.3B $3.7B $3.7B $4.1B $4.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.5B $3.9B $3.9B $4.4B $4.7B
Operating Income $1.1B $1.2B $1.3B $1.3B $1.5B
 
Net Interest Expenses $14.8M $16.5M $16.8M $28.1M $48.7M
EBT. Incl. Unusual Items $935.9M $1.1B $1.2B $1.2B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $278.2M $297.9M $341.6M $384.9M $430.5M
Net Income to Company $657.8M $774.2M $810.3M $809.8M $1B
 
Minority Interest in Earnings $19.4M $20.1M $16.8M $14.1M $17.3M
Net Income to Common Excl Extra Items $657.8M $774.2M $810.3M $809.8M $1B
 
Basic EPS (Cont. Ops) $0.56 $0.66 $0.70 $0.70 $0.88
Diluted EPS (Cont. Ops) $0.56 $0.66 $0.70 $0.70 $0.88
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B $1.1B
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $1.1B
 
EBITDA $1.4B $1.5B $1.6B $1.6B $1.9B
EBIT $1.1B $1.2B $1.3B $1.3B $1.5B
 
Revenue (Reported) $8B $9B $9.2B $10.2B $10.7B
Operating Income (Reported) $1.1B $1.2B $1.3B $1.3B $1.5B
Operating Income (Adjusted) $1.1B $1.2B $1.3B $1.3B $1.5B
Period Ending 2011-12-31 2012-12-31 2013-12-31 2014-12-31 2015-12-31
Revenue $1.8B $1.9B $2B $2B $1.8B
Revenue Growth (YoY) 0.35% 4.51% 4.45% -1.88% -7.82%
 
Cost of Revenues $716.7M $734M $780M $782M $787.8M
Gross Profit $1.1B $1.2B $1.2B $1.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $56.6M $48M $54.5M $53.7M $50.3M
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $957.9M $984.3M $1.1B $993.1M $811.8M
Operating Income $154.9M $193.2M $160.6M $184.9M $206.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$79.5M $186.8M $223.2M $242.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.2M $66.1M $73.5M $99.9M $77.7M
Net Income to Company -$95M $183.1M $235.8M $323.6M $173.4M
 
Minority Interest in Earnings $4M $2.6M $2.7M $2.5M --
Net Income to Common Excl Extra Items -$103.7M $120.6M $149.7M $142.4M $167.4M
 
Basic EPS (Cont. Ops) -$0.09 $0.10 $0.13 $0.12 $0.15
Diluted EPS (Cont. Ops) -$0.09 $0.10 $0.13 $0.12 --
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B $1.1B
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $1.1B
 
EBITDA $405.5M $285.3M $196M $224.8M $300.9M
EBIT $154.9M $193.2M $160.6M $184.9M --
 
Revenue (Reported) $1.8B $1.9B $2B $2B $1.8B
Operating Income (Reported) $154.9M $193.2M $160.6M $184.9M $206.8M
Operating Income (Adjusted) $154.9M $193.2M $160.6M $184.9M --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $8.9B $9.2B $9.7B $10.5B $10.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8B $4B $4.2B $4.4B $4.4B
Gross Profit $5.1B $5.2B $5.5B $6.1B $6.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $307.8M $316.1M $310.2M $366.5M $399.1M
Selling, General & Admin $3.6B $3.7B $3.8B $4.4B $4.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.9B $4B $4.2B $4.7B $4.9B
Operating Income $1.3B $1.2B $1.4B $1.4B $1.4B
 
Net Interest Expenses $13.1M $14.8M $25.1M $34.6M $45.6M
EBT. Incl. Unusual Items $1.1B $1.2B $1.3B $1.2B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $292.6M $353M $423.9M $393.5M $403M
Net Income to Company $847.3M $824.9M $866.1M $811.4M $979.6M
 
Minority Interest in Earnings $23.8M $20.2M $15.8M $13M $18.5M
Net Income to Common Excl Extra Items $824.4M $842.9M $906M $810.8M $978.6M
 
Basic EPS (Cont. Ops) $0.71 $0.73 $0.78 $0.70 $0.86
Diluted EPS (Cont. Ops) $0.71 $0.73 $0.78 $0.70 $0.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6B $1.5B $1.7B $1.9B $1.8B
EBIT $1.3B $1.2B $1.4B $1.4B $1.4B
 
Revenue (Reported) $8.9B $9.2B $9.7B $10.5B $10.7B
Operating Income (Reported) $1.3B $1.2B $1.4B $1.4B $1.4B
Operating Income (Adjusted) $1.3B $1.2B $1.4B $1.4B $1.4B
Period Ending 2021-12-25 2022-12-25 2023-12-25 2024-12-25
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2B $1.9B $2B $2.6B $2.4B
Short Term Investments $881.9M $837.8M $984.5M $1.4B $1.3B
Accounts Receivable, Net $1.5B $1.5B $1.6B $1.8B $1.9B
Inventory $1.2B $1.3B $1.7B $1.7B $1.7B
Prepaid Expenses $3.7M $4.5M $4.3M $5.5M $8.3M
Other Current Assets $172.2M $224.2M $256.3M $279.7M $293.4M
Total Current Assets $5.2B $5.3B $5.9B $6.8B $6.7B
 
Property Plant And Equipment $2B $2.1B $2.3B $2.8B $2.8B
Long-Term Investments $4.2B $4.5B $3.4B $3B $2.6B
Goodwill $294M $276.3M $821.5M $645.6M $592.1M
Other Intangibles $376.4M $332.9M $370M $391.3M $331.9M
Other Long-Term Assets $61.5M $63.4M $55.8M $9.9M $9.4M
Total Assets $12.6B $13B $13.3B $14.1B $13.6B
 
Accounts Payable $2B $2.2B $2.5B $2.5B $2.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $88.6M $86M $83.6M $90.6M $87.4M
Other Current Liabilities $4.9M $9.1M $6.4M $4.4M $3.1M
Total Current Liabilities $3.4B $3.8B $4B $3.9B $3.8B
 
Long-Term Debt $107.7M $122.8M $124.9M $169M $157.4M
Capital Leases -- -- -- -- --
Total Liabilities $5B $5.2B $5B $4.9B $4.8B
 
Common Stock $308.3M $286.6M $268.9M $278.4M $256.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $7.6B $7.8B $8.3B $9.2B $8.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $29.4M $26.2M $21.3M $18.8M $20.7M
Total Equity $7.7B $7.8B $8.3B $9.2B $8.8B
 
Total Liabilities and Equity $12.6B $13B $13.3B $14.1B $13.6B
Cash and Short Terms $2B $1.9B $2B $2.6B $2.4B
Total Debt $195.8M $209.2M $208.1M $259.6M $244.4M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $1.2B $1B $1.4B $1.3B $1.4B
Short Term Investments $892.5M $608M $870.5M $1.8B $1.2B
Accounts Receivable, Net $1.9B $2B $2.3B $2.4B $2.8B
Inventory $1.2B $1.4B $1.6B $1.6B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $229.7M $278.9M $313M $338.7M $342.4M
Total Current Assets $5.6B $5.5B $6.7B $7.7B $7.8B
 
Property Plant And Equipment $2B $2.1B $2.5B $2.7B $3.2B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $64.3M $60.6M $61.9M $7.5M $9.4M
Total Assets $12.8B $13B $13.9B $14.4B $15.2B
 
Accounts Payable $2.2B $2.5B $2.8B $3.1B $3.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $158.3M $155.6M $197.8M $232.6M $220.5M
Total Current Liabilities $3.6B $4.2B $4.2B $4.6B $4.4B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $4.9B $5B $5.4B $5.2B
 
Common Stock $299.9M $263.2M $273.9M $266.9M $287.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $20.2M $18.8M $15.2M $11.8M $14.1M
Total Equity $7.9B $8.1B $8.9B $9.1B $9.9B
 
Total Liabilities and Equity $12.8B $13B $13.9B $14.4B $15.2B
Cash and Short Terms $2.1B $1.6B $2.2B $3.1B $2.5B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $657.8M $774.2M $810.3M $809.8M $1B
Depreciation & Amoritzation $293M $328.6M $293.2M $311.4M $386.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $222.3M -$230.7M -$303.7M -$116.9M -$237M
Change in Inventories $12.5M -$171.4M -$415.1M $46.5M -$106M
Cash From Operations $1.1B $1.2B $866M $1.1B $1.4B
 
Capital Expenditures $319.2M $488.2M $575.9M $558.9M $472.7M
Cash Acquisitions -- -- $648.5M -- $666.3M
Cash From Investing -$868.7M -$1B -$542.3M -$423.8M -$753.9M
 
Dividends Paid (Ex Special Dividend) $181.3M $187.9M $167.1M $171.9M $245.5M
Special Dividend Paid
Long-Term Debt Issued $126.8M $218.9M $475.6M $17.3M $125.6M
Long-Term Debt Repaid -$198.7M -$67.4M -$471.4M -$216.5M -$291.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.6M -- -$75.9M -- --
Cash From Financing -$351.1M -$152.5M -$271.2M -$511.4M -$538.7M
 
Beginning Cash (CF) $1.2B $1.2B $1.2B $1.3B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$159.6M $36.6M $46.2M $57.3M $80M
Ending Cash (CF) $983.4M $1.2B $1.2B $1.2B $1.3B
 
Levered Free Cash Flow $827.6M $717.5M $290.1M $493M $902.1M
Period Ending 2011-12-31 2012-12-31 2013-12-31 2014-12-31 2015-12-31
Net Income to Stockholders -$95M $183.1M $235.8M $323.6M $173.4M
Depreciation & Amoritzation $258.6M $91.6M $35.8M $36M $43.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $31.3M $62.1M $106.5M -- $115.6M
Change in Inventories $1.5M $43.2M $40.6M $23.7M $25.6M
Cash From Operations $42.5M $125.9M $167.3M $73M $242.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- $35.9M -- -- --
Cash From Investing -$55.2M -$126.4M -$161.1M -$108.6M -$58.9M
 
Dividends Paid (Ex Special Dividend) -$3.5M $949.1K $2.6M -$5.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $70.6M $12.3M $37.2M $28.1M -$11.2M
Long-Term Debt Repaid -$44.1M -$14.4M -$1.4M -$18.8M $9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $17M -- -- -- --
Cash From Financing $23.4M $8.8M $23.1M $22.7M $343.1K
 
Beginning Cash (CF) $1.2B $1.1B $1.4B $1.2B $827.9M
Foreign Exchange Rate Adjustment $15.6M -$14.1M -$16.4M -$10.2M --
Additions / Reductions $26.3M -$5.8M $12.9M -$23M $183.5M
Ending Cash (CF) $1.3B $1.1B $1.4B $1.1B $1B
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $847.3M $824.9M $866.1M $811.4M $979.6M
Depreciation & Amoritzation $335.1M $306.1M $274.6M $335.3M $383.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$283.1M -- -- -- --
Change in Inventories $80.1M -$406.6M -$140.9M -$10.8M -$30.7M
Cash From Operations $1.5B $999M $899.7M $1.4B $867.5M
 
Capital Expenditures $399.3M $544.1M $517M $456.6M $516.5M
Cash Acquisitions -- $560.3M $67M -$2.2M $666.8M
Cash From Investing -$1B -$1B $102.9M -$843.3M -$289.2M
 
Dividends Paid (Ex Special Dividend) $204.1M $166.6M $159.2M $245.5M $243.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $201M -$11M
Other Financing Activities -- -- -- -- --
Cash From Financing -$299.7M -$33.2M -$612.7M -$571.2M -$552M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $135.7M -$17.8M $299.1M -$73.4M -$36M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $454.9M $382.7M $908.3M $351M
Period Ending 2021-12-25 2022-12-25 2023-12-25 2024-12-25
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

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
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock