Financhill
Sell
24

BKZHY Quote, Financials, Valuation and Earnings

Last price:
$25.87
Seasonality move :
0%
Day range:
$25.87 - $25.87
52-week range:
$23.93 - $30.64
Dividend yield:
0%
P/E ratio:
9.12x
P/S ratio:
2.25x
P/B ratio:
1.44x
Volume:
--
Avg. volume:
--
1-year change:
-15.58%
Market cap:
$13.2B
Revenue:
$5.8B
EPS (TTM):
$2.84
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.6B $2.6B $3.5B $5.2B $5.8B
Revenue Growth (YoY) -15.4% 0.74% 37.21% 46.77% 10.99%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $69.8M $33.7M -$34.2M -$54.1M $7.8M
Operating Expenses -$631.2M -$916.5M -$1.4B -$2.2B -$2.6B
Operating Income $631.2M $916.5M $1.4B $2.2B $2.6B
 
Net Interest Expenses $55.9M $45.8M $103.8M $148.3M $238.6M
EBT. Incl. Unusual Items $460.4M $513.6M $957.1M $1.6B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $165.1M $208.5M $301.4M $452.8M $507.7M
Net Income to Company $484.1M $533.9M $982.2M $1.6B $1.8B
 
Minority Interest in Earnings $51.3M $36.4M $47M $27.8M $8.1M
Net Income to Common Excl Extra Items $317.4M $324.2M $674.6M $1.2B $1.3B
 
Basic EPS (Cont. Ops) $0.52 $0.56 $1.23 $2.25 $2.56
Diluted EPS (Cont. Ops) $0.52 $0.56 $1.23 $2.25 $2.56
Weighted Average Basic Share $510.6M $510.9M $510.9M $510.9M $510.9M
Weighted Average Diluted Share $511.1M $510.9M $510.9M $510.9M $510.9M
 
EBITDA -- -- -- -- --
EBIT $709M $617.2M $1.6B $2.9B $3.1B
 
Revenue (Reported) $2.6B $2.6B $3.5B $5.2B $5.8B
Operating Income (Reported) $631.2M $916.5M $1.4B $2.2B $2.6B
Operating Income (Adjusted) $709M $617.2M $1.6B $2.9B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $624.4M $727.2M $1.4B $1.3B $1.4B
Revenue Growth (YoY) -2.76% 16.46% 92.06% -4.9% 8.48%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $15.9M -$12.5M -$1.9M $8.1M --
Operating Expenses -$242.8M -$140.7M -$616.3M -$636.4M -$676.7M
Operating Income $242.8M $140.7M $616.3M $636.4M $676.7M
 
Net Interest Expenses $11.6M $28.2M $39.9M $49.8M $62.5M
EBT. Incl. Unusual Items $206.3M $107.7M $507.4M $611.3M $628.8M
Earnings of Discontinued Ops. -- -- -- $25.8M $36.9M
Income Tax Expense $54.9M $44.5M $132.1M $129.5M $133.6M
Net Income to Company $205M $72M $522.9M $685.6M --
 
Minority Interest in Earnings $15.7M $9M $11.8M $15M $21.4M
Net Income to Common Excl Extra Items $156.1M $68.3M $381.2M $486.7M $502.8M
 
Basic EPS (Cont. Ops) $0.27 $0.12 $0.72 $0.97 $1.01
Diluted EPS (Cont. Ops) $0.27 $0.12 $0.72 $0.97 $1.01
Weighted Average Basic Share $510.9M $510.9M $510.9M $510.9M $510.9M
Weighted Average Diluted Share $510.9M $510.9M $510.9M $510.9M $510.9M
 
EBITDA -- -- -- -- --
EBIT $229.3M $309.1M $847.9M $893.2M $924.3M
 
Revenue (Reported) $624.4M $727.2M $1.4B $1.3B $1.4B
Operating Income (Reported) $242.8M $140.7M $616.3M $636.4M $676.7M
Operating Income (Adjusted) $229.3M $309.1M $847.9M $893.2M $924.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.5B $3.2B $4.9B $5.3B $5.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $56.5M -$20.4M -$67.8M $21.7M --
Operating Expenses -$820.2M -$1.2B -$2.1B -$2.4B -$2.7B
Operating Income $820.2M $1.2B $2.1B $2.4B $2.7B
 
Net Interest Expenses $44.8M $82.8M $139.6M $189.1M $250.4M
EBT. Incl. Unusual Items $470.9M $791.6M $1.5B $1.8B $2.1B
Earnings of Discontinued Ops. -- -- -- -$21.7M -$57.7M
Income Tax Expense $187.2M $276.7M $417.2M $485.1M $539.6M
Net Income to Company $473.4M $757.3M $1.6B $1.8B --
 
Minority Interest in Earnings $42.2M $42.2M $30.8M $15M $46M
Net Income to Common Excl Extra Items $303.6M $532.6M $1.1B $1.4B $1.6B
 
Basic EPS (Cont. Ops) $0.51 $0.96 $2.17 $2.60 $2.84
Diluted EPS (Cont. Ops) $0.51 $0.96 $2.17 $2.60 $2.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $570.5M $1.2B $2.7B $3B $3.4B
 
Revenue (Reported) $2.5B $3.2B $4.9B $5.3B $5.9B
Operating Income (Reported) $820.2M $1.2B $2.1B $2.4B $2.7B
Operating Income (Adjusted) $570.5M $1.2B $2.7B $3B $3.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.9B $2.5B $3.8B $3.9B $4.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $35.6M -$19M -$53.8M $20.3M $43.7M
Operating Expenses -$642.7M -$940.9M -$1.6B -$1.8B -$2B
Operating Income $642.7M $940.9M $1.6B $1.8B $2B
 
Net Interest Expenses $33.6M $70.6M $107.4M $147.7M $183.2M
EBT. Incl. Unusual Items $406.4M $684.8M $1.2B $1.5B $1.7B
Earnings of Discontinued Ops. -- -- -- -$21.7M -$57.7M
Income Tax Expense $148.9M $217.6M $330.4M $361.8M $400.6M
Net Income to Company $416M $639.4M $1.3B $1.5B $1.1B
 
Minority Interest in Earnings $32.8M $38.3M $21.4M $8.5M $46M
Net Income to Common Excl Extra Items $272.6M $480.8M $933.3M $1.1B $1.3B
 
Basic EPS (Cont. Ops) $0.47 $0.87 $1.78 $2.13 $2.39
Diluted EPS (Cont. Ops) $0.47 $0.87 $1.78 $2.13 $2.39
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.5B $1.5B
Weighted Average Diluted Share $1.5B $1.5B $1.5B $1.5B $1.5B
 
EBITDA -- -- -- -- --
EBIT $482.4M $1.1B $2.2B $2.3B $2.7B
 
Revenue (Reported) $1.9B $2.5B $3.8B $3.9B $4.4B
Operating Income (Reported) $642.7M $940.9M $1.6B $1.8B $2B
Operating Income (Adjusted) $482.4M $1.1B $2.2B $2.3B $2.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1B $2.1B $2.3B $2.1B $2.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $49.9M $46.8M $52.6M $68.4M $80.2M
Other Current Assets -- -- -- -- --
Total Current Assets $3.4B $4.2B $8.1B $8.9B $9B
 
Property Plant And Equipment $406.4M $310.1M $270.3M $320.3M $310.9M
Long-Term Investments $270M $271.9M $335.3M $646.6M $573.5M
Goodwill $459.9M $422.3M $391.1M $435.3M $416.9M
Other Intangibles $190.3M $170.9M $169.2M $224.2M $238.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $61.5B $60.3B $58.7B $70.4B $73.7B
 
Accounts Payable $168.5M $95.3M $264.4M $334.1M $152.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $41.4B $41B $34.2B $39.9B $41.8B
 
Long-Term Debt $4.1B $4.8B $3.4B $3.5B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $53.9B $53.5B $52.2B $61.8B $65.3B
 
Common Stock $274.3M $253.5M $233M $259.9M $247.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $7.2B $6.3B $6.1B $8.1B $7.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $446.4M $417.3M $409.7M $490.4M $463.3M
Total Equity $7.7B $6.8B $6.5B $8.6B $8.3B
 
Total Liabilities and Equity $61.5B $60.3B $58.7B $70.4B $73.7B
Cash and Short Terms $2.2B $2.7B $3.1B $3B $3.1B
Total Debt $4.7B $4.9B $3.4B $3.6B $3.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $698.7M $2.3B $2.3B $3.4B $3.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.4B $8.1B $7.9B $8.9B $18.1B
 
Property Plant And Equipment $327.1M $234.6M $278.8M $331.8M $338M
Long-Term Investments $237.1M $368.6M $485.6M $813.8M $853.3M
Goodwill $429M $346.9M $391.6M $447.7M --
Other Intangibles $159.7M $132.8M $177.7M $233.9M --
Other Long-Term Assets -- -- -- -- --
Total Assets $58.8B $53.3B $63.7B $75.8B $87.5B
 
Accounts Payable $161M $125.2M $237.1M $219.5M $22.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $41.6B $32.9B $34.2B $42.3B $55B
 
Long-Term Debt $3.2B $3.8B $3.2B $3.9B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $51.5B $47.5B $55.6B $67B $77.8B
 
Common Stock $257.3M $206.9M $234.1M $266.4M $281.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $430.5M $352.3M $439.2M $502M $568.1M
Total Equity $7.3B $5.8B $8.1B $8.8B $9.7B
 
Total Liabilities and Equity $58.8B $53.3B $63.7B $75.8B $87.5B
Cash and Short Terms $1.5B $3.2B $3.1B $4B --
Total Debt $3.5B $4B $3.2B $4B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $484.1M $533.9M $982.2M $1.6B $1.8B
Depreciation & Amoritzation $152.3M $149.9M $117.4M $135.5M $154.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2B $2B $2.6B $4.3B $3.4B
 
Capital Expenditures $99.8M $109.9M $100.7M $151.1M $159M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7B -$4.4B -$1.4B -$6.9B -$10.6B
 
Dividends Paid (Ex Special Dividend) $22.2M $76.7M $78.5M $574.5M $1.2B
Special Dividend Paid
Long-Term Debt Issued $2.6B $4.6B $2.5B $2.4B $3.1B
Long-Term Debt Repaid -$2.9B -$4.4B -$3.6B -$2.5B -$2.3B
Repurchase of Common Stock -- -- -- $11.6M $18.2M
Other Financing Activities -- -- -- -- --
Cash From Financing $4.1B $3.6B $2.4B $2.6B $5.8B
 
Beginning Cash (CF) $4.4B $3.5B $4.1B $8.2B $8.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$932.2M $1.2B $3.6B $19.6M -$1.4B
Ending Cash (CF) $3.5B $4.8B $7.8B $8.3B $7.3B
 
Levered Free Cash Flow $1.9B $1.9B $2.5B $4.2B $3.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $205M $72M $522.9M $685.6M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $545.2M $104.2M $1.6B $234.7M $721.2M
 
Capital Expenditures $22.2M $20.6M $40.1M $37.5M $35.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$465.9M $1B -$2.4B -$1.3B $675.9M
 
Dividends Paid (Ex Special Dividend) -$111.2K $1.5M $141.4K $5.8M $44.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $771.4M $555.6M $267M $914.3M --
Long-Term Debt Repaid -$1.6B -$276.8M -$459.2M -$554M --
Repurchase of Common Stock -- -- $182.5K $90.6K $762.7K
Other Financing Activities -- -- -- -- --
Cash From Financing $427M $3.8B $2.5B $693.2M -$337.8M
 
Beginning Cash (CF) $1.7B $2.7B $8.2B $6.4B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $506.3M $4.9B $1.7B -$376.2M $1.1B
Ending Cash (CF) $2.1B $7.1B $10B $6.2B --
 
Levered Free Cash Flow $523M $83.7M $1.5B $197.3M $686M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $473.4M $757.3M $1.6B $1.8B --
Depreciation & Amoritzation $148.1M $121.3M $136.1M $152.3M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.5B $2.4B $4.1B $1B $2.2B
 
Capital Expenditures $106.5M $92.2M $138.6M $159.6M $143.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.4B -$1.9B -$5B -$6.8B -$825.5M
 
Dividends Paid (Ex Special Dividend) $18.6M $138.8M $6.5M $1.7B $1.3B
Special Dividend Paid
Long-Term Debt Issued $3.5B $3.6B $1.9B $3.3B --
Long-Term Debt Repaid -$3.9B -$3.3B -$2.9B -$2.5B --
Repurchase of Common Stock -- -- $11.6M $18.1M $22M
Other Financing Activities -- -- -- -- --
Cash From Financing $2.5B $5.5B $2.7B $1.6B -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $498.4M $6B $1.8B -$4.2B $325.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.4B $2.3B $3.9B $879.3M $2.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $416M $639.4M $1.3B $1.5B $1.1B
Depreciation & Amoritzation $39.2M $32.2M $30.6M $38.3M $76.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1.7B $3.1B -$15.7M $788.7M
 
Capital Expenditures $63.2M $45.4M $84.7M $94.7M $78.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.7B -$1.2B -$4.7B -$4.9B $2.3B
 
Dividends Paid (Ex Special Dividend) $17.9M $79.9M $9M $1.2B $1.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.9B $1.9B $1.3B $2.2B $823.8M
Long-Term Debt Repaid -$3.5B -$2.3B -$1.6B -$1.6B -$796.2M
Repurchase of Common Stock -- -- $11.6M $18.2M $21.9M
Other Financing Activities -- -- -- -- --
Cash From Financing $917.5M $2.9B $3.2B $2.3B -$4B
 
Beginning Cash (CF) $9.6B $11.4B $22.7B $22.5B $14.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4B $3.4B $1.6B -$2.6B -$863.9M
Ending Cash (CF) $8.1B $14B $24.8B $20B $13.2B
 
Levered Free Cash Flow $1.3B $1.6B $3.1B -$110.3M $710.1M

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