Financhill
Sell
12

BLRDF Quote, Financials, Valuation and Earnings

Last price:
$9.15
Seasonality move :
-7.73%
Day range:
$9.15 - $9.15
52-week range:
$8.39 - $11.29
Dividend yield:
2.05%
P/E ratio:
38.38x
P/S ratio:
0.58x
P/B ratio:
0.84x
Volume:
--
Avg. volume:
60
1-year change:
-8.41%
Market cap:
$2.3B
Revenue:
$3.9B
EPS (TTM):
$0.24
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.6B $2.6B $3.1B $4.2B $3.9B
Revenue Growth (YoY) -5.2% 0.81% 17.36% 38.69% -8.3%
 
Cost of Revenues $1.4B $1.4B $1.5B $1.9B $2.1B
Gross Profit $1.2B $1.2B $1.6B $2.3B $1.8B
Gross Profit Margin 46.79% 47.45% 50.99% 54.26% 45.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.2B $1.3B $1.7B $1.7B
Operating Income $116.6M $72.5M $217.9M $557.8M $66.4M
 
Net Interest Expenses $17M $13.3M $12M $15.3M $27.7M
EBT. Incl. Unusual Items $133.9M $74.2M $219.2M $585.6M $17.5M
Earnings of Discontinued Ops. $604.4M -$1.7M -- -- --
Income Tax Expense $26.9M $327.7K $45.7M $127.9M -$28.2M
Net Income to Company $133.9M $74.2M $219.2M $585.6M $17.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $711.4M $72.1M $173.5M $457.6M $45.7M
 
Basic EPS (Cont. Ops) $3.21 $0.32 $0.84 $2.01 $0.18
Diluted EPS (Cont. Ops) $3.20 $0.32 $0.84 $2.00 $0.18
Weighted Average Basic Share $221.9M $222M $206.9M $228M $248.5M
Weighted Average Diluted Share $222.2M $222.3M $207.2M $228.4M $248.6M
 
EBITDA $331.5M $298.6M $453.7M $848.6M $314.7M
EBIT $146.8M $86.9M $230.3M $601.3M $52.1M
 
Revenue (Reported) $2.6B $2.6B $3.1B $4.2B $3.9B
Operating Income (Reported) $116.6M $72.5M $217.9M $557.8M $66.4M
Operating Income (Adjusted) $146.8M $86.9M $230.3M $601.3M $52.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $628.2M $751.9M $1.1B $946.5M $1B
Revenue Growth (YoY) 3.22% 19.7% 49.86% -16% 9.93%
 
Cost of Revenues $338.9M $365.5M $513.1M $502.8M $516.3M
Gross Profit $289.3M $386.4M $613.7M $443.7M $524.2M
Gross Profit Margin 46.05% 51.39% 54.46% 46.88% 50.38%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $280.1M $312.4M $467.7M $401.3M $442.7M
Operating Income $9.1M $74M $145.9M $42.4M $81.5M
 
Net Interest Expenses $4.1M $3.6M -- $4M $10.1M
EBT. Incl. Unusual Items $5.6M $70.4M $166.2M $34.5M $71.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$225.9K $15.2M $37.8M -$26.3M $17.4M
Net Income to Company $14.7M $71M $146.1M $34.1M $73M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.9M $55.2M $128.5M $60.8M $54.4M
 
Basic EPS (Cont. Ops) $0.03 $0.25 $0.52 $0.24 $0.22
Diluted EPS (Cont. Ops) $0.03 $0.25 $0.52 $0.24 $0.22
Weighted Average Basic Share $222.1M $222.1M $248.4M $248.6M $248.7M
Weighted Average Diluted Share $222.1M $222.6M $249M $248.6M $248.7M
 
EBITDA $63.8M $129.4M $208.9M $107M $149.4M
EBIT $9.1M $74M $145.9M $42.4M $81.5M
 
Revenue (Reported) $628.2M $751.9M $1.1B $946.5M $1B
Operating Income (Reported) $9.1M $74M $145.9M $42.4M $81.5M
Operating Income (Adjusted) $9.1M $74M $145.9M $42.4M $81.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.5B $3B $3.8B $4.1B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.5B $1.7B $2.2B $2B
Gross Profit $1.2B $1.5B $2.1B $2B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.3B $1.6B $1.8B $1.8B
Operating Income $73.8M $193.5M $469.9M $190.8M $134.4M
 
Net Interest Expenses $24.8M $13.1M -- $65.4M $34.2M
EBT. Incl. Unusual Items $85.5M $194.1M $518.8M $161.6M $83.7M
Earnings of Discontinued Ops. $3.6M -- -- -- --
Income Tax Expense $10.6M $28.7M $114.2M -$2.7M $24.3M
Net Income to Company $100.4M $187M $484.8M $188.1M $84.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $78.5M $165.4M $404.6M $164.3M $59.4M
 
Basic EPS (Cont. Ops) $0.35 $0.76 $1.89 $0.65 $0.24
Diluted EPS (Cont. Ops) $0.35 $0.76 $1.79 $0.65 $0.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $310.6M $433.6M $717.5M $490.8M $392M
EBIT $103.6M $208.8M $481.9M $231.6M $120.2M
 
Revenue (Reported) $2.5B $3B $3.8B $4.1B $4B
Operating Income (Reported) $73.8M $193.5M $469.9M $190.8M $134.4M
Operating Income (Adjusted) $103.6M $208.8M $481.9M $231.6M $120.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9B $2.3B $3.1B $3B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.1B $1.4B $1.6B $1.5B
Gross Profit $902.1M $1.2B $1.7B $1.4B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $839.7M $969M $1.3B $1.3B $1.4B
Operating Income $62.4M $185.3M $436.9M $71.2M $139.1M
 
Net Interest Expenses $12.2M $11.2M $4.7M $17.6M $24.1M
EBT. Incl. Unusual Items $52.8M $173.9M $473.5M $51M $117.2M
Earnings of Discontinued Ops. -$1.7M -- -- -- --
Income Tax Expense $7.3M $36.6M $105.1M -$25.3M $26.6M
Net Income to Company $69M $181.9M $447.5M $50.1M $117.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $43.8M $137.3M $368.4M $76.3M $90.5M
 
Basic EPS (Cont. Ops) $0.20 $0.63 $1.67 $0.31 $0.36
Diluted EPS (Cont. Ops) $0.20 $0.63 $1.57 $0.31 $0.36
Weighted Average Basic Share $666M $650.9M $663M $745.4M $745.9M
Weighted Average Diluted Share $667.6M $651.5M $700.1M $745.4M $745.9M
 
EBITDA $218.3M $354.5M $618M $266M $343M
EBIT $62.4M $185.3M $436.9M $71.2M $139.1M
 
Revenue (Reported) $1.9B $2.3B $3.1B $3B $3.1B
Operating Income (Reported) $62.4M $185.3M $436.9M $71.2M $139.1M
Operating Income (Adjusted) $62.4M $185.3M $436.9M $71.2M $139.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $369.2M $370.8M $393.3M $196.3M $228.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $257.7M $287M $336.8M $480.3M $377.9M
Inventory $369.5M $433.6M $414M $693.9M $601.3M
Prepaid Expenses $12.7M $9.5M $10.1M $7M $8.3M
Other Current Assets -- -- -- $12.5M $11M
Total Current Assets $1.1B $1.2B $1.3B $1.7B $1.4B
 
Property Plant And Equipment $2.5B $2.8B $2.5B $2.8B $2.9B
Long-Term Investments -- -- -- -- --
Goodwill $215.2M $238.3M $215.8M $213.5M $220M
Other Intangibles $9.1M $1.1M $552.7K $2M $1.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $4B $4.4B $4.2B $4.9B $4.8B
 
Accounts Payable $314.3M $382.1M $421M $643M $531.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $9.5M $11.6M $12.3M $17M $16.7M
Other Current Liabilities $34.2M $37M $51.2M $66.5M $45M
Total Current Liabilities $572.8M $716.8M $911.3M $1.2B $1.1B
 
Long-Term Debt $786.4M $785.8M $514.5M $268.3M $466.5M
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.1B $2B $2.1B $2.1B
 
Common Stock $164.5M $187.7M $169.9M $176.8M $183.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.1B $2.4B $2.2B $2.8B $2.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.1B $2.4B $2.2B $2.8B $2.7B
 
Total Liabilities and Equity $4B $4.4B $4.2B $4.9B $4.8B
Cash and Short Terms $369.2M $370.8M $393.3M $196.3M $228.9M
Total Debt $839.2M $894.4M $712.5M $481.9M $718.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $239.1M $328.3M $352.1M $124.9M $147.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $276.5M $331.8M $471.5M $419.3M $451.6M
Inventory $404.3M $388.8M $579M $601.7M $672.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $184M $158.3M $399.8M $183.7M $194.6M
Total Current Assets $1.1B $1.2B $1.8B $1.3B $1.5B
 
Property Plant And Equipment $2.6B $2.6B $2.7B $2.8B $2.9B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $134.2M $157.2M $298.1M $191.2M $169.3M
Total Assets $4B $4.2B $5B $4.5B $4.8B
 
Accounts Payable $344.3M $389.2M $543.1M $460.8M $484.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $16.9M $13.2M $15.4M
Other Current Liabilities $208.6M $256M $464.2M $280.9M $339.6M
Total Current Liabilities $663M $861.1M $1.4B $1.1B $1.1B
 
Long-Term Debt $738.2M -- $250.3M $385.4M $496M
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $1.9B $2.3B $1.9B $2.1B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.1B $2.2B $2.7B $2.5B $2.7B
 
Total Liabilities and Equity $4B $4.2B $5B $4.5B $4.8B
Cash and Short Terms $239.1M $328.3M $352.1M $124.9M $147.1M
Total Debt $848.2M $766.5M $645.1M $681.5M $750.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $133.9M $74.2M $219.2M $585.6M $17.5M
Depreciation & Amoritzation $184.6M $211.7M $223.4M $247.3M $262.6M
Stock-Based Compensation $635.2K $655.4K $817.9K $2.2M $2.2M
Change in Accounts Receivable $39.6M -$12.5M -$109.2M -$138.3M $134.9M
Change in Inventories $8.3M -$10.4M -$30.3M -$180.8M $104.4M
Cash From Operations $245.5M $254.6M $454.7M $680.9M $310.8M
 
Capital Expenditures $303.6M $136.5M $178.3M $332M $300.1M
Cash Acquisitions $416.5M -- $3.4M -$611M $94.5K
Cash From Investing $208.7M -$133.4M -$175.1M -$938.8M -$295.3M
 
Dividends Paid (Ex Special Dividend) -$94.1M -$97.1M -$104M -$88.7M -$176.1M
Special Dividend Paid
Long-Term Debt Issued $542.6M -- -- $630.9M $729M
Long-Term Debt Repaid -$587.1M -$65.8M -$118.5M -$794.1M -$538.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$655.4K $934.7K -- --
Cash From Financing -$138.7M -$163.5M -$221.5M $88.9M $14.5M
 
Beginning Cash (CF) $48.3M $376.8M $354.7M $354.7M $193.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $315.5M -$42.3M $58.1M -$169M $30M
Ending Cash (CF) $365.2M $331.6M $415.7M $204M $217.6M
 
Levered Free Cash Flow -$58.1M $118.1M $276.4M $348.9M $10.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.1M $37.3M $138M -$32.6M --
Depreciation & Amoritzation $46.8M $57.5M $76.3M $71.7M --
Stock-Based Compensation -- $817.9K $476.7K $596.4K --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $132.7M $137.7M $190.9M $211.2M --
 
Capital Expenditures $30.2M $56.3M $108.8M $95.8M --
Cash Acquisitions -- $3.4M -$26.5M $7.5M --
Cash From Investing -$30.4M -$55.6M -$135M -$88.4M --
 
Dividends Paid (Ex Special Dividend) $3.3M -$934.2K -$3.9M -$3.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$203.5K $240K -- -- --
Cash From Financing $2.2M -$5.2M -$212.2M -$22.1M --
 
Beginning Cash (CF) $242.2M $334.3M $374.1M $126.4M --
Foreign Exchange Rate Adjustment -$2.3M $1.4M -$29.3M -$13M --
Additions / Reductions $104.6M $76.8M -$156.2M $100.7M --
Ending Cash (CF) $331.6M $415.7M $204M $217.6M --
 
Levered Free Cash Flow $102.5M $81.4M $82.1M $115.4M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $100.4M $187M $484.8M $188.1M $84.8M
Depreciation & Amoritzation $218.8M $212.7M $228.5M $267.1M $277.4M
Stock-Based Compensation -- -- $2.5M $2.1M $1.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $236M $449.8M $627.7M $290.5M $337.5M
 
Capital Expenditures $170.9M $152.3M $279.4M $313.2M $271.5M
Cash Acquisitions $11.3M -- -$581.1M -$33.9M $7.5M
Cash From Investing -$160.3M -$149.8M -$859.5M -$341.8M -$260.9M
 
Dividends Paid (Ex Special Dividend) -$148.1M -$99.7M -$85.8M -$176.7M -$51.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $491.2K -- -- --
Cash From Financing -$328.6M -$214.1M $295.9M -$175.6M -$52.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$252.9M $85.8M $64M -$226.9M $23.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $65.1M $297.5M $348.2M -$22.7M $66M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $74.2M $219.2M $585.6M $17.5M $117.4M
Depreciation & Amoritzation $211.7M $223.4M $247.3M $262.6M $205.7M
Stock-Based Compensation -- $817.9K $2.2M $2.2M $770.9K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $254.6M $454.7M $680.9M $310.8M $126.3M
 
Capital Expenditures $136.5M $178.3M $332M $300.1M $175.8M
Cash Acquisitions -- $3.4M -$611M $94.5K --
Cash From Investing -$133.4M -$175.1M -$938.8M -$295.3M -$172.5M
 
Dividends Paid (Ex Special Dividend) -$97.1M -$104M -$88.7M -$176.1M -$47.9M
Special Dividend Paid -- -- -- $186.7K --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$655.4K $934.7K -- -- --
Cash From Financing -$163.5M -$221.5M $88.9M $14.5M -$30.7M
 
Beginning Cash (CF) $1.1B $1.3B $1.3B $667.4M $543.8M
Foreign Exchange Rate Adjustment -$2.9M $2.9M $18.2M -$5.7M -$2.2M
Additions / Reductions -$42.3M $58.1M -$169M $30M -$76.9M
Ending Cash (CF) $1.1B $1.3B $1.1B $688.8M $464.6M
 
Levered Free Cash Flow $118.1M $276.4M $348.9M $10.7M -$49.4M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

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

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock