Financhill
Sell
1

BMBRF Quote, Financials, Valuation and Earnings

Last price:
$9.80
Seasonality move :
-3.34%
Day range:
$9.80 - $9.80
52-week range:
$9.80 - $9.80
Dividend yield:
2.98%
P/E ratio:
12.46x
P/S ratio:
0.56x
P/B ratio:
1.98x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$5.9B
Revenue:
$14.2B
EPS (TTM):
$0.79
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $7.1B $8B $8.2B $17.1B $14.2B
Revenue Growth (YoY) 3.11% 12.61% 2.84% 108.75% -17.19%
 
Cost of Revenues $5.9B $6.5B $6.6B $14.6B $12B
Gross Profit $1.2B $1.5B $1.6B $2.6B $2.2B
Gross Profit Margin 17.37% 18.24% 19.04% 15.07% 15.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $160.9M $170.5M $180.8M $479.9M $352.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $860.1M $909.1M $1.1B $2.2B $2B
Operating Income $371.9M $547.1M $480.8M $375.1M $205M
 
Net Interest Expenses $113.6M $88.4M $88.8M $127.4M $106.8M
EBT. Incl. Unusual Items $280.6M $482.3M $454.2M $1.2B $952.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $64.5M $107.2M $111.4M $165.4M $285.3M
Net Income to Company $216M $375.1M $342.8M $1B $667.6M
 
Minority Interest in Earnings -- -- -$2.1M -$196K -$196.9K
Net Income to Common Excl Extra Items $216M $375.1M $340.7M $1B $667.4M
 
Basic EPS (Cont. Ops) $0.36 $0.62 $0.57 $1.70 $1.12
Diluted EPS (Cont. Ops) $0.36 $0.62 $0.57 $1.70 $1.12
Weighted Average Basic Share $601.9M $605M $601.4M $598M $597.1M
Weighted Average Diluted Share $601.9M $605M $601.4M $598M $597.1M
 
EBITDA $586.6M $784.1M $760.5M $1.8B $1.5B
EBIT $395.6M $586.9M $551.1M $1.3B $1.1B
 
Revenue (Reported) $7.1B $8B $8.2B $17.1B $14.2B
Operating Income (Reported) $371.9M $547.1M $480.8M $375.1M $205M
Operating Income (Adjusted) $395.6M $586.9M $551.1M $1.3B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9B $2B $2.3B $4.3B $3.8B
Revenue Growth (YoY) 2.57% 8.75% 12.19% 88.31% -13.17%
 
Cost of Revenues $1.5B $1.7B $1.9B $3.5B $3.1B
Gross Profit $348.5M $384.7M $405.7M $811.1M $665.2M
Gross Profit Margin 18.52% 18.8% 17.67% 18.76% 17.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $43.7M $53.5M $66.7M $109.4M $92.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $226.5M $258.1M $276.7M $645.2M $622.1M
Operating Income $122M $126.6M $129.1M $166M $43.2M
 
Net Interest Expenses $14.2M $19.5M $16M $30.7M $35.4M
EBT. Incl. Unusual Items $116.5M $116.4M $119.6M $450.7M $189.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.8M $11.7M $20.5M $166.9M $59.4M
Net Income to Company $82.7M $101.8M $75.1M $243.6M $144.3M
 
Minority Interest in Earnings -- -$976.5K -$127.9K -$607.3K -$689.2K
Net Income to Common Excl Extra Items $90.7M $103.6M $99M $283.1M $129.7M
 
Basic EPS (Cont. Ops) $0.15 $0.17 $0.17 $0.47 $0.22
Diluted EPS (Cont. Ops) $0.15 $0.17 $0.17 $0.47 $0.22
Weighted Average Basic Share $605.3M $601.4M $597.8M $597M $596.8M
Weighted Average Diluted Share $605.3M $601.4M $597.8M $597M $596.8M
 
EBITDA $191.4M $193.8M $174M $641.4M $365.2M
EBIT $141.6M $141.3M $136.8M $481.7M $224.2M
 
Revenue (Reported) $1.9B $2B $2.3B $4.3B $3.8B
Operating Income (Reported) $122M $126.6M $129.1M $166M $43.2M
Operating Income (Adjusted) $141.6M $141.3M $136.8M $481.7M $224.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.8B $8.1B $8.3B $23.4B $10.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.4B $6.6B $6.8B $19.9B $8.7B
Gross Profit $1.4B $1.5B $1.5B $3.6B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $174.2M $178.9M $216.3M $614.9M $239.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $916.7M $978.9M $1B $3.3B $1.7B
Operating Income $473.5M $540.8M $499.5M $246.4M $28.2M
 
Net Interest Expenses $86.9M $87.3M $69.9M $172.7M $91.4M
EBT. Incl. Unusual Items $409.4M $489.1M $470.3M $1.6B $517.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $91.2M $99.6M $107.6M $459.6M $46.7M
Net Income to Company $303.6M $398.5M $340.1M $1.2B $584.6M
 
Minority Interest in Earnings -- -$1.8M -$1.1M $983.6K -$1.2M
Net Income to Common Excl Extra Items $318.2M $387.7M $361.7M $1.2B $469.7M
 
Basic EPS (Cont. Ops) $0.53 $0.65 $0.60 $1.96 $0.79
Diluted EPS (Cont. Ops) $0.52 $0.65 $0.60 $1.96 $0.79
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $720.9M $794.2M $705.8M $2.7B $954M
EBIT $520.4M $588M $544M $1.8B $610.5M
 
Revenue (Reported) $7.8B $8.1B $8.3B $23.4B $10.4B
Operating Income (Reported) $473.5M $540.8M $499.5M $246.4M $28.2M
Operating Income (Adjusted) $520.4M $588M $544M $1.8B $610.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6B $6.2B $6.4B $13.9B $10.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.9B $5B $5.3B $11.6B $8.7B
Gross Profit $1.1B $1.2B $1.2B $2.3B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $131.7M $140.4M $177.8M $347.4M $243.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $698.1M $770.6M $758.9M $2B $1.7B
Operating Income $382.2M $384.7M $403.8M $262.8M $94M
 
Net Interest Expenses $57.5M $64.9M $46.9M $101.2M $95M
EBT. Incl. Unusual Items $338.3M $354M $374M $912.6M $530.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $75M $69.5M $70.8M $375M $134.9M
Net Income to Company $247.3M $270.7M $268M $496.7M $413.8M
 
Minority Interest in Earnings -- -$1.8M -$783.7K $496.8K -$777.5K
Net Income to Common Excl Extra Items $263.2M $282.8M $302.4M $538M $394.6M
 
Basic EPS (Cont. Ops) $0.43 $0.47 $0.50 $0.90 $0.66
Diluted EPS (Cont. Ops) $0.43 $0.47 $0.50 $0.90 $0.66
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 $570.6M $590.4M $542.2M $1.5B $992.7M
EBIT $419.1M $429.3M $426.8M $1B $624.2M
 
Revenue (Reported) $6B $6.2B $6.4B $13.9B $10.5B
Operating Income (Reported) $382.2M $384.7M $403.8M $262.8M $94M
Operating Income (Adjusted) $419.1M $429.3M $426.8M $1B $624.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $194.9M $150.9M $112.6M $192.4M $122.2M
Short Term Investments $90.4M $361.3M $112.2M $177.5M $114.6M
Accounts Receivable, Net $241M $354.7M $284.1M $624M $546.3M
Inventory $398.3M $573.4M $503.6M $1.3B $925.8M
Prepaid Expenses $36.9M $53.6M $27.5M $93.3M $71M
Other Current Assets $3.8M $2.9M $1M $121.2K $860K
Total Current Assets $976.3M $1.5B $1.1B $2.5B $1.8B
 
Property Plant And Equipment $1.4B $1.6B $1.1B $4B $3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- $1M $1.2M $749.1K
Other Intangibles $6.5M $5.9M $4M $9.3M $5.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $2.5B $3.2B $2.3B $6.8B $5B
 
Accounts Payable $934.8M $1.2B $925M $2.2B $1.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $165.5M $169M $127.3M $216.1M $157.8M
Other Current Liabilities $597.9K $570.5K $455.5K $346.2K $29K
Total Current Liabilities $1.2B $1.5B $1.2B $2.5B $1.8B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $2.2B $1.7B $3.6B $2.7B
 
Common Stock $102.1M $82.3M $45.7M $32.5M $20.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $712.5M $973.1M $572.3M $3.1B $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $15.3M $29.9M $21.3M
Total Equity $712.5M $973.1M $587.6M $3.1B $2.4B
 
Total Liabilities and Equity $2.5B $3.2B $2.3B $6.8B $5B
Cash and Short Terms $285.2M $512.2M $224.9M $369.9M $236.7M
Total Debt $8M $17.8M $7.6M -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $221.9M $182.4M $60.3M $118.7M $83.4M
Short Term Investments $249.3M $241.8M $126.1M $257.6M $486.5M
Accounts Receivable, Net $269.4M $322.5M $408.4M $503.8M $668.4M
Inventory $482.5M $577.1M $770.2M $874.9M $1.1B
Prepaid Expenses $28.4M $13.1M $40.7M $58.5M $90.8M
Other Current Assets $10M $270.4K $188.7K $454.1K $496.9K
Total Current Assets $1.3B $1.4B $1.5B $1.9B $2.4B
 
Property Plant And Equipment $1.3B $1.6B $1.1B $1.6B $3.9B
Long-Term Investments -- -- -- -- --
Goodwill -- -- $2.2M $488.8K $879.8K
Other Intangibles $5.6M $4.9M $2.7M $3.3M $5.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $2.7B $3B $2.6B $3.6B $6.6B
 
Accounts Payable $1B $1.2B $1.3B $1.6B $2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $147.9M $169.6M $116.6M $142.2M $209M
Other Current Liabilities $1.4M $1.3M $410.7K $9.1K $97.2K
Total Current Liabilities $1.4B $1.6B $1.6B $1.9B $2.5B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.2B $2B $2.5B $3.6B
 
Common Stock $77.7M $68.1M $32.8M $22.1M $17.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $15.7M $11.1M $8.7M $24.8M
Total Equity $688.2M $769.1M $583M $1.1B $3B
 
Total Liabilities and Equity $2.7B $3B $2.6B $3.6B $6.6B
Cash and Short Terms $471.2M $424.2M $186.4M $376.4M $570M
Total Debt $8.6M $10.2M $11.1M -- $10.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $216M $375.1M $342.8M $1B $667.6M
Depreciation & Amoritzation $190.9M $197.2M $209.4M $498.6M $449.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$46.9M -$170M -$134.5M -$91.5M -$195.5M
Change in Inventories -$48.2M -$268.5M -$287.9M -$311.3M -$126.6M
Cash From Operations $596.9M $682.7M $677.3M $1B $865.8M
 
Capital Expenditures $190.9M $186.8M $258.1M $512.2M $454.5M
Cash Acquisitions -- -$240M $80.1M -- --
Cash From Investing -$202.9M -$428M -$5.2M -$586.9M -$503.2M
 
Dividends Paid (Ex Special Dividend) -$170.5M -$43.7M -$419.3M -$214.7M -$150.9M
Special Dividend Paid
Long-Term Debt Issued $1.7M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$10.2M -$7.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$284.9M -$262.2M -$624.4M -$464.2M -$355.6M
 
Beginning Cash (CF) $96.5M $166.1M $129.2M $248.8M $154.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $109.1M -$7.6M $47.6M -$24.4M $7.1M
Ending Cash (CF) $203.6M $160.1M $173.9M $220.1M $155.9M
 
Levered Free Cash Flow $406M $495.8M $419.2M $514.5M $411.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $82.7M $101.8M $75.1M $243.6M $144.3M
Depreciation & Amoritzation $45.1M $50.8M $28M $84.4M $133.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$16.2M -$23.8M -$61.2M -$65.5M -$40.3M
Change in Inventories -$43.1M $14.6M -$15.9M -$43.6M $126.4M
Cash From Operations $146.1M $204.7M $130.4M $136.2M $496.2M
 
Capital Expenditures $39M $60.1M $57M $41.9M $142.7M
Cash Acquisitions -$1.1M -$1.4M -$845.1K -- --
Cash From Investing -$237.5M -$157.9M -$147.4M -$268.2M -$484.5M
 
Dividends Paid (Ex Special Dividend) -$7.7M $4.7M $7.4M $40.1M -$36.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$118.9M -- -- -- --
Repurchase of Common Stock -- -- -$4M $9.9M --
Other Financing Activities -- -- $2.4M -- --
Cash From Financing -$78.9M -$38.9M -$14.8M $8.2M -$86.4M
 
Beginning Cash (CF) $418M $179.5M $105.5M $330.5M $145M
Foreign Exchange Rate Adjustment -$75.1K $5.2M $404.5K $48.8M $31.2M
Additions / Reductions -$170.3M $7.9M -$31.8M -$123.7M -$74.7M
Ending Cash (CF) $239.5M $190.4M $62.2M $182M $84.9M
 
Levered Free Cash Flow $107.1M $144.6M $73.4M $94.3M $353.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $303.6M $398.5M $340.1M $1.2B $584.6M
Depreciation & Amoritzation $191.1M $209.1M $158.2M $812.2M $390.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$98.7M -$107.4M -$314.6M -$61.2M -$42.5M
Change in Inventories -$189.8M -$182.8M -$600.5M -$58.5M $65.8M
Cash From Operations $705.8M $605.8M $521.1M $1.7B $754.2M
 
Capital Expenditures $168.5M $257.1M $236M $712.2M $491.9M
Cash Acquisitions $21.5M -$180.6M -$738.5K -- --
Cash From Investing -$250.4M -$180.2M -$197M -$960.3M -$667.7M
 
Dividends Paid (Ex Special Dividend) -$222.5M -$273.8M -$189.4M -$372.8M $20.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$6.2M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$392M -$459.2M -$352.2M -$714.6M -$148.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $63.4M -$33.6M -$28.2M $28.2M -$62.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $537.3M $348.7M $285M $990.9M $262.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $247.3M $270.7M $268M $496.7M $413.8M
Depreciation & Amoritzation $140.9M $152.8M $101.6M $415.2M $356.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$93.1M -$30.6M -$210.7M -$180.4M -$27.4M
Change in Inventories -$194.8M -$109M -$421.7M -$168.8M $23.5M
Cash From Operations $566.2M $489.3M $333.1M $1B $897.9M
 
Capital Expenditures $117.2M $187.5M $165.4M $365.4M $402.9M
Cash Acquisitions $21.5M $80.9M -$10 -- --
Cash From Investing -$266.5M -$18.7M -$210.5M -$583.9M -$748.4M
 
Dividends Paid (Ex Special Dividend) -$52M -$282.1M -$52.2M -$210.2M -$38.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$125.9M -- -- -- --
Repurchase of Common Stock -- -- -$4M -- --
Other Financing Activities -- -- $5.8M -- --
Cash From Financing -$217.2M -$414.2M -$142M -$392.5M -$185.7M
 
Beginning Cash (CF) $1B $454.6M $355.5M $703M $434.7M
Foreign Exchange Rate Adjustment -$3.2M $3.5M -$1.9M $5.3M -$1.1M
Additions / Reductions $82.4M $56.4M -$19.4M $33.3M -$36.2M
Ending Cash (CF) $1.1B $494.4M $310M $665.7M $385.6M
 
Levered Free Cash Flow $449M $301.8M $167.7M $644.2M $495.1M

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