Financhill
Sell
22

BMBRF Quote, Financials, Valuation and Earnings

Last price:
$11.50
Seasonality move :
-2.51%
Day range:
$11.50 - $11.50
52-week range:
$9.80 - $14.70
Dividend yield:
2.85%
P/E ratio:
16.57x
P/S ratio:
0.40x
P/B ratio:
1.87x
Volume:
--
Avg. volume:
--
1-year change:
-6.58%
Market cap:
$6.8B
Revenue:
$15.8B
EPS (TTM):
$0.69
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.9B $7.9B $8.9B $13.8B $15.8B
Revenue Growth (YoY) 11.58% 0.31% 12.39% 54.89% 14.64%
 
Cost of Revenues $6.7B $6.6B $7.4B $12.1B $13.5B
Gross Profit $1.2B $1.3B $1.5B $1.7B $2.3B
Gross Profit Margin 15.77% 16.49% 16.38% 12.59% 14.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $914M $973.1M $1.1B $2B $2.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $713.2M $850.7M $893.6M $1.6B $2.1B
Operating Income $531.9M $455.5M $564.8M $153.8M $166.7M
 
Net Interest Expenses $101.5M $91.2M $68M $103M $141.3M
EBT. Incl. Unusual Items $476.9M $438M $530.2M $925.4M $789M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $106M $107.4M $38.6M $277M $222.7M
Net Income to Company $370.9M $330.6M $491.7M $648.4M $566.3M
 
Minority Interest in Earnings -- $2M $116.8K $191.3K $797.1K
Net Income to Common Excl Extra Items $370.9M $330.6M $491.7M $648.4M $566.3M
 
Basic EPS (Cont. Ops) $0.62 $0.55 $0.82 $1.09 $0.95
Diluted EPS (Cont. Ops) $0.62 $0.55 $0.82 $1.09 $0.95
Weighted Average Basic Share $601.5M $601.4M $598M $597.1M $596.8M
Weighted Average Diluted Share $601.5M $601.4M $598M $597.1M $596.8M
 
EBITDA $726.8M $657.5M $721.1M $590.1M $672.8M
EBIT $531.9M $455.5M $564.8M $153.8M $166.7M
 
Revenue (Reported) $7.9B $7.9B $8.9B $13.8B $15.8B
Operating Income (Reported) $531.9M $455.5M $564.8M $153.8M $166.7M
Operating Income (Adjusted) $531.9M $455.5M $564.8M $153.8M $166.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2B $2.3B $2.8B $3.8B $4.4B
Revenue Growth (YoY) 8.97% 12.3% 20.99% 35.33% 17.27%
 
Cost of Revenues $1.7B $1.9B $2.2B $3.2B $3.7B
Gross Profit $331.7M $368.3M $535.2M $547.7M $721.9M
Gross Profit Margin 16.24% 16.06% 19.28% 14.58% 16.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $259.7M $280.8M $378.5M $625.3M $723.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $204.3M $242.1M $331.9M $506.4M $559M
Operating Income $127.3M $126.1M $203.3M $41.3M $162.9M
 
Net Interest Expenses $24.3M $16.3M $19.9M $33.7M $44.8M
EBT. Incl. Unusual Items $116.1M $119.5M $195.7M $189.9M $246.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.7M $20.5M $51.8M $59.4M $114.3M
Net Income to Company $104.4M $76.2M $143.9M $153.7M $135.5M
 
Minority Interest in Earnings $974.6K $127.8K $281.9K $689.5K $3M
Net Income to Common Excl Extra Items $104.4M $99M $143.9M $130.4M $132.3M
 
Basic EPS (Cont. Ops) $0.17 $0.17 $0.24 $0.22 $0.22
Diluted EPS (Cont. Ops) $0.17 $0.17 $0.24 $0.22 $0.22
Weighted Average Basic Share $601.5M $597.8M $597M $597M $586.8M
Weighted Average Diluted Share $601.5M $597.8M $597M $597M $586.8M
 
EBITDA $179.7M $163.2M $249.8M $163.1M $327.3M
EBIT $127.3M $126.1M $203.3M $41.3M $162.9M
 
Revenue (Reported) $2B $2.3B $2.8B $3.8B $4.4B
Operating Income (Reported) $127.3M $126.1M $203.3M $41.3M $162.9M
Operating Income (Adjusted) $127.3M $126.1M $203.3M $41.3M $162.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.1B $8.2B $10.7B $15.6B $16.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.8B $6.9B $8.8B $13.8B $14.2B
Gross Profit $1.3B $1.4B $1.8B $1.8B $2.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $993.6M $982.8M $1.4B $2.6B $2.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $781.4M $881.4M $1.2B $2B $2.3B
Operating Income $530.3M $476.9M $628.5M -$182.6M $311.8M
 
Net Interest Expenses $96.5M $69.3M $80.4M $127.8M $172.3M
EBT. Incl. Unusual Items $488.3M $464.4M $601.2M $941.1M $756.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $99.5M $105.6M $70.8M $286.2M $343.3M
Net Income to Company $388.8M $324.7M $530.4M $688.2M $403.3M
 
Minority Interest in Earnings $1.8M $1.1M -$938.1K $1.1M $2.8M
Net Income to Common Excl Extra Items $388.8M $358.8M $530.4M $655M $413M
 
Basic EPS (Cont. Ops) $0.64 $0.60 $0.89 $1.10 $0.69
Diluted EPS (Cont. Ops) $0.64 $0.60 $0.89 $1.10 $0.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $736.1M $636M $816.8M $408.7M $941.3M
EBIT $530.3M $476.9M $628.5M -$182.6M $311.8M
 
Revenue (Reported) $8.1B $8.2B $10.7B $15.6B $16.8B
Operating Income (Reported) $530.3M $476.9M $628.5M -$182.6M $311.8M
Operating Income (Adjusted) $530.3M $476.9M $628.5M -$182.6M $311.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.2B $6.4B $8.2B $10.5B $12.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.2B $5.4B $6.8B $9B $10.5B
Gross Profit $992.5M $1B $1.4B $1.5B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $778.1M $767.8M $1.1B $1.7B $2.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $612.1M $648.5M $974.9M $1.4B $1.7B
Operating Income $380.5M $394.4M $458.5M $81M $233.7M
 
Net Interest Expenses $73M $49.6M $62.1M $90.1M $129.2M
EBT. Incl. Unusual Items $353.4M $372.3M $446.8M $530.4M $545.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $69.4M $70.5M $96.5M $134.9M $269.2M
Net Income to Company $284M $267.7M $350.3M $428.8M $278.6M
 
Minority Interest in Earnings $1.8M $779.3K -$384.3K $777.9K $2.8M
Net Income to Common Excl Extra Items $284M $301.8M $350.3M $395.5M $276.1M
 
Basic EPS (Cont. Ops) $0.47 $0.50 $0.59 $0.66 $0.46
Diluted EPS (Cont. Ops) $0.47 $0.50 $0.59 $0.66 $0.46
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.8B $1.8B
 
EBITDA $541.3M $509.2M $605.4M $421.9M $716.9M
EBIT $380.5M $394.4M $458.5M $81M $233.7M
 
Revenue (Reported) $6.2B $6.4B $8.2B $10.5B $12.4B
Operating Income (Reported) $380.5M $394.4M $458.5M $81M $233.7M
Operating Income (Adjusted) $380.5M $394.4M $458.5M $81M $233.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $508.1M $225.1M $224.1M $236.6M $233M
Short Term Investments $361.3M $112.2M $177.5M $165.4M $153.6M
Accounts Receivable, Net $351.9M $284.3M $377.9M $546M $671.1M
Inventory $617.2M $526.6M $825.6M $982.9M $1.1B
Prepaid Expenses $5M $4.9M $8.2M $13.4M $14.8M
Other Current Assets $2.9M $1M $121.2K $1.2M $293.6K
Total Current Assets $1.5B $1.1B $1.5B $1.8B $2.1B
 
Property Plant And Equipment $1.6B $1.1B $1.8B $3B $4.4B
Long-Term Investments $71.7M $75.2M $114.7M $154.1M $159.7M
Goodwill -- $1M $1.2M $1.1M $904.3K
Other Intangibles $5.9M $4M $9.3M $7.8M $5.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $3.2B $2.3B $3.5B $5B $6.7B
 
Accounts Payable $1.2B $924M $1.3B $1.5B $1.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $169M $127.3M $216.1M $227.9M $230.7M
Other Current Liabilities $570.5K $455.5K $346.2K $41.9K $1.7M
Total Current Liabilities $1.5B $1.2B $1.5B $1.8B $2.1B
 
Long-Term Debt $634.5M $478.1M $505.4M $598.6M $815.3M
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $1.7B $2.1B $2.7B $3.3B
 
Common Stock $81.7M $45.7M $32.4M $20.6M $17.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $965.4M $572.7M $1.3B $2.3B $3.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $15.3M $11.1M $21.3M $25.4M
Total Equity $965.4M $588M $1.4B $2.4B $3.4B
 
Total Liabilities and Equity $3.2B $2.3B $3.5B $5B $6.7B
Cash and Short Terms $508.1M $225.1M $224.1M $236.6M $233M
Total Debt $804M $607.3M $638M $758.1M $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $425.7M $186M $377M $569.3M $457.7M
Short Term Investments $241.8M $126.1M $257.6M $486.5M --
Accounts Receivable, Net $323.7M $407.5M $504.6M $667.7M $803M
Inventory $588.9M $803.8M $930M $1.1B $1.4B
Prepaid Expenses $3.5M $5.3M $4.9M $6.2M $11.4M
Other Current Assets $270.4K $188.7K $454.1K $496.9K --
Total Current Assets $1.4B $1.5B $1.9B $2.4B $2.8B
 
Property Plant And Equipment $1.6B $1.1B $1.6B $3.9B $4.9B
Long-Term Investments $60.2M $55M $78.7M $180.5M $168.1M
Goodwill -- $2.2M $488.8K $879.8K --
Other Intangibles $4.9M $2.7M $3.3M $5.5M --
Other Long-Term Assets -- -- -- -- --
Total Assets $3B $2.6B $3.6B $6.6B $7.9B
 
Accounts Payable $1.2B $1.3B $1.6B $2B $2.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $169.6M $116.6M $142.2M $209M --
Other Current Liabilities $1.3M $410.7K $9.1K $97.2K --
Total Current Liabilities $1.6B $1.5B $1.9B $2.5B $2.7B
 
Long-Term Debt $656.2M $452.3M $557.4M $773M $904.8M
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2B $2.5B $3.6B $4.2B
 
Common Stock $68.3M $32.8M $22.1M $17.8M $14.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15.7M $11.1M $8.7M $24.8M $35.2M
Total Equity $771.8M $581.7M $1.1B $3B $3.7B
 
Total Liabilities and Equity $3B $2.6B $3.6B $6.6B $7.9B
Cash and Short Terms $425.7M $186M $377M $569.3M $457.7M
Total Debt $828.2M $570.2M $701.6M $983.4M $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $370.9M $330.6M $491.7M $648.4M $566.3M
Depreciation & Amoritzation $194.9M $201.9M $156.2M $436.3M $506M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$168.1M -$129.7M -$198.8M -$187.6M -$21.9M
Change in Inventories -$265.5M -$277.6M -$479M -$122.9M $71.5M
Cash From Operations $675.1M $653.1M $615.8M $840.9M $949.3M
 
Capital Expenditures $184.7M $248.9M $281.4M $441.4M $561.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$423.3M -$5.1M -$313.1M -$488.7M -$515.1M
 
Dividends Paid (Ex Special Dividend) $43.2M $404.3M $110.4M $144.1M $216.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $21.3M $4.4M $6.9M $30M
Other Financing Activities -- -- -- -- --
Cash From Financing -$259.3M -$602.1M -$259.3M -$345.3M -$481.8M
 
Beginning Cash (CF) $149.7M $112.7M $116.5M $122.1M $79.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6M $43.1M $40.9M $938.9K -$71.7M
Ending Cash (CF) $145.2M $152.9M $154.9M $117.1M -$16.3M
 
Levered Free Cash Flow $490.4M $404.2M $334.5M $399.5M $388M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $104.4M $76.2M $143.9M $153.7M $135.5M
Depreciation & Amoritzation $52.4M $28.4M $46.6M $141M $171.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$27.2M -$62.1M -$148.3M -$36.4M -$77.8M
Change in Inventories $12.5M -$18.4M -$196.3M $122.9M -$36.9M
Cash From Operations $214.1M $131.5M $248M $510.3M $380.3M
 
Capital Expenditures $62.1M $57.6M $72.8M $151.7M $119.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$155.3M -$147.6M -$238.2M -$493.8M -$237.1M
 
Dividends Paid (Ex Special Dividend) -- -$7.1M -- $36.4M $59.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$546.2K -- -- $1.5M
Other Financing Activities -- $2.4M -- -- --
Cash From Financing -$45M -$15.5M -$37.6M -$89.8M -$132.1M
 
Beginning Cash (CF) $183M $60.2M $118.9M $83.3M $86.1M
Foreign Exchange Rate Adjustment $13K $390.2K $947K -$513K $987.3K
Additions / Reductions $13.8M -$31.3M -$26.9M -$73.9M $12M
Ending Cash (CF) $196.9M $29.3M $93M $8.9M $99.2M
 
Levered Free Cash Flow $152.1M $73.9M $175.3M $358.5M $261.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $388.8M $324.7M $530.4M $688.2M $403.3M
Depreciation & Amoritzation $205.9M $145.8M $188.3M $619M $614M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$101.7M -$285.4M -$265.4M $49.9M -$84M
Change in Inventories -$184.5M -$558.6M -$457.7M $248.5M -$175M
Cash From Operations $592.3M $479.7M $909.4M $1.1B $959.7M
 
Capital Expenditures $254.6M $220.5M $331.8M $599.7M $520M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$142.7M -$200.1M -$516.8M -$805.9M -$346M
 
Dividends Paid (Ex Special Dividend) $296.7M $158.8M $107.7M $115.4M $287.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $20.9M $5.8M $1.9M $30M
Other Financing Activities -- -- -- -- --
Cash From Financing -$478M -$305.3M -$276.9M -$339.9M -$599.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20.3M -$32.5M $113.4M -$72.4M -$9.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $337.7M $259.2M $577.6M $478.6M $439.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $284M $267.7M $350.3M $428.8M $278.6M
Depreciation & Amoritzation $160.8M $101.5M $146.9M $368.6M $488.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$36.9M -$210.5M -$291.1M -$30.4M -$90.6M
Change in Inventories -$125.7M -$421.2M -$436.9M $9.9M -$219.6M
Cash From Operations $507.9M $332.8M $681.3M $920.6M $955M
 
Capital Expenditures $196.9M $165.2M $240.3M $416.9M $389M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.8M -$210.3M -$440.4M -$763.3M -$604.8M
 
Dividends Paid (Ex Special Dividend) $305.8M $52.1M $59.5M $38.9M $120.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $4M $5.8M -- $1.5M
Other Financing Activities -- $5.8M -- -- --
Cash From Financing -$445.3M -$141.9M -$182.5M -$191.2M -$327.2M
 
Beginning Cash (CF) $467.7M $295M $361M $375.4M $369.1M
Foreign Exchange Rate Adjustment $3.9M -$1.9M -$1.9M -$1.2M -$2M
Additions / Reductions $57.6M -$21.2M $56.4M -$35.1M $21M
Ending Cash (CF) $529.2M $271.9M $415.5M $339.2M $388.1M
 
Levered Free Cash Flow $311M $167.5M $441M $503.7M $565.9M

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
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