Financhill
Buy
56

BPHLY Quote, Financials, Valuation and Earnings

Last price:
$40.73
Seasonality move :
2.54%
Day range:
$40.73 - $40.73
52-week range:
$32.90 - $52.02
Dividend yield:
3.73%
P/E ratio:
9.55x
P/S ratio:
2.44x
P/B ratio:
1.32x
Volume:
21
Avg. volume:
566
1-year change:
4.02%
Market cap:
$10.7B
Revenue:
$4.1B
EPS (TTM):
$4.27
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.6B $2.3B $2.5B $3.3B $4.1B
Revenue Growth (YoY) 3.99% -10.35% 5.75% 33.17% 25.6%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $93.7M $30.7M $3.9M $35.9K $69.7K
Operating Expenses -$520.7M -$679M -$858.9M -$1.2B -$1.4B
Operating Income $520.7M $679M $858.9M $1.2B $1.4B
 
Net Interest Expenses $102M $105.1M $67.5M $99.1M $166.8M
EBT. Incl. Unusual Items $519.5M $680.3M $942.2M $1.2B $1.4B
Earnings of Discontinued Ops. -$4.3M -- -- -- --
Income Tax Expense $78.7M $191.2M $211.5M $239M $305.5M
Net Income to Company $514.8M $680.8M $943.3M $1.2B $1.4B
 
Minority Interest in Earnings $4.9M $4.7M $4.2M $4M $3.3M
Net Income to Common Excl Extra Items $440.8M $489.1M $730.7M $933M $1.1B
 
Basic EPS (Cont. Ops) $1.64 $1.85 $2.95 $3.92 $4.11
Diluted EPS (Cont. Ops) $1.64 $1.85 $2.95 $3.92 $4.11
Weighted Average Basic Share $262.4M $245.9M $245.9M $237.1M $263.3M
Weighted Average Diluted Share $262.4M $245.9M $245.9M $237.1M $263.3M
 
EBITDA -- -- -- -- --
EBIT $1B $991.7M $1.3B $1.9B $2.5B
 
Revenue (Reported) $2.6B $2.3B $2.5B $3.3B $4.1B
Operating Income (Reported) $520.7M $679M $858.9M $1.2B $1.4B
Operating Income (Adjusted) $1B $991.7M $1.3B $1.9B $2.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $545.1M $607.8M $825.9M $1.1B $1.2B
Revenue Growth (YoY) -12.09% 11.51% 35.88% 28.11% 10.7%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$146.8M -$231.7M -$304.5M -$379.2M -$394.4M
Operating Income $146.8M $231.7M $304.5M $379.2M $394.4M
 
Net Interest Expenses $25.9M $13.6M $22.7M $40.4M $57.4M
EBT. Incl. Unusual Items $146.8M $231.7M $304.5M $379.2M $394.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32.8M $52M $63.2M $73.3M $87M
Net Income to Company $132.3M $197.8M $300.7M $386.9M --
 
Minority Interest in Earnings $1.2M $707.7K $840.9K $1.4M $573.9K
Net Income to Common Excl Extra Items $114.1M $179.7M $241.3M $305.9M $307.5M
 
Basic EPS (Cont. Ops) $0.43 $0.68 $0.97 $1.16 $1.16
Diluted EPS (Cont. Ops) $0.43 $0.68 $0.97 $1.16 $1.16
Weighted Average Basic Share $262.4M $262.4M $247.3M $263.6M $264.2M
Weighted Average Diluted Share $262.4M $262.4M $247.3M $263.6M $264.2M
 
EBITDA -- -- -- -- --
EBIT $223.2M $311.2M $500.3M $658M $694.1M
 
Revenue (Reported) $545.1M $607.8M $825.9M $1.1B $1.2B
Operating Income (Reported) $146.8M $231.7M $304.5M $379.2M $394.4M
Operating Income (Adjusted) $223.2M $311.2M $500.3M $658M $694.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.2B $2.4B $3B $3.9B $4.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$526.3M -$915.7M -$1.1B -$1.4B -$1.5B
Operating Income $526.3M $915.7M $1.1B $1.4B $1.5B
 
Net Interest Expenses $100.9M $66.7M $78.6M $145.8M $193.6M
EBT. Incl. Unusual Items $622.6M $915.7M $1.1B $1.4B $1.5B
Earnings of Discontinued Ops. -$4.4M -- -- -- --
Income Tax Expense $166.8M $214.5M $230.2M $285.3M $322.2M
Net Income to Company $595.2M $889.7M $1.1B $1.4B --
 
Minority Interest in Earnings $5.8M $4.1M $4M $5.3M $3.6M
Net Income to Common Excl Extra Items $455.8M $701.3M $857.8M $1.1B $1.1B
 
Basic EPS (Cont. Ops) $1.70 $2.72 $3.49 $4.14 $4.27
Diluted EPS (Cont. Ops) $1.70 $2.72 $3.49 $4.14 $4.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $941.1M $1.2B $1.7B $2.4B $2.6B
 
Revenue (Reported) $2.2B $2.4B $3B $3.9B $4.4B
Operating Income (Reported) $526.3M $915.7M $1.1B $1.4B $1.5B
Operating Income (Adjusted) $941.1M $1.2B $1.7B $2.4B $2.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.7B $1.8B $2.3B $3B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$509.9M -$744.2M -$887.3M -$1.1B -$1.1B
Operating Income $509.9M $744.2M $887.3M $1.1B $1.1B
 
Net Interest Expenses $80.7M $48.3M $64.6M $117.1M $150.4M
EBT. Incl. Unusual Items $509.9M $744.2M $887.3M $1.1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $148.7M $171.1M $188.9M $235M $251.5M
Net Income to Company $496.2M $705.2M $879.2M $1.1B $368.4M
 
Minority Interest in Earnings $3.4M $2.9M $2.6M $3.9M $4.1M
Net Income to Common Excl Extra Items $361.2M $573.1M $698.4M $845.8M $888.1M
 
Basic EPS (Cont. Ops) $1.36 $2.23 $2.90 $3.20 $3.35
Diluted EPS (Cont. Ops) $1.36 $2.23 $2.90 $3.20 $3.35
Weighted Average Basic Share $787.2M $770.7M $721.1M $790.2M $792M
Weighted Average Diluted Share $787.2M $770.7M $721.1M $790.2M $792M
 
EBITDA -- -- -- -- --
EBIT $743.9M $959.3M $1.4B $1.9B $2B
 
Revenue (Reported) $1.7B $1.8B $2.3B $3B $3.4B
Operating Income (Reported) $509.9M $744.2M $887.3M $1.1B $1.1B
Operating Income (Adjusted) $743.9M $959.3M $1.4B $1.9B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.4B $6B $4B $4.2B $3.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $20.5M $27.8M $28.9M $35.9M $50.1M
Other Current Assets -- -- -- -- --
Total Current Assets $6.9B $7.2B $5.4B $5.5B $5.7B
 
Property Plant And Equipment $392.1M $343.7M $347.3M $356.7M $366.7M
Long-Term Investments $162.2M $140.5M $129.7M $149.7M $188.5M
Goodwill -- -- -- -- $163.1M
Other Intangibles -- -- -- $15.4M $157.7M
Other Long-Term Assets -- -- -- -- --
Total Assets $46.5B $47.5B $46.7B $52.2B $57.4B
 
Accounts Payable $272.6M $105.8M $72M $137.3M $313.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $30.2B $31B $29.4B $29.6B $30.3B
 
Long-Term Debt $2.1B $1B $993.3M $1.4B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $40.6B $41.7B $41B $45.7B $49.9B
 
Common Stock $938M $885.1M $882.7M $890.4M $909.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $5.8B $5.4B $5.7B $6.5B $7.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $44.2M $41.1M $37.4M $39.1M $38.4M
Total Equity $5.9B $5.8B $5.7B $6.5B $7.5B
 
Total Liabilities and Equity $46.5B $47.5B $46.7B $52.2B $57.4B
Cash and Short Terms $6.3B $6.6B $4.8B $4.9B $4.9B
Total Debt $3.4B $2B $2B $2.7B $3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $5.6B $3.7B $3.9B $4.5B $3.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $7.8B $5.5B $5.5B $6.7B $6B
 
Property Plant And Equipment $333.2M $269.3M $327.7M $357.5M $399M
Long-Term Investments $132M $112.9M $134.3M $189.6M $215.1M
Goodwill -- -- -- $173.2M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $44.3B $43.1B $47.9B $56.7B $59.7B
 
Accounts Payable $138.7M $128.2M $133.2M $150.6M $199.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $28.6B $26.8B $26.8B $28.2B $28.3B
 
Long-Term Debt $1.9B $1.5B $1.9B $2.9B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $38.6B $37.7B $41.7B $48.9B $51.5B
 
Common Stock $884.8M $839.1M $871.4M $938.3M $906.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $40.5M $34.4M $36.4M $40.7M $39.7M
Total Equity $5.8B $5.4B $6.2B $7.8B $8.2B
 
Total Liabilities and Equity $44.3B $43.1B $47.9B $56.7B $59.7B
Cash and Short Terms $6.7B $4.5B $4.6B $5.4B --
Total Debt $1.9B $1.5B $1.9B $2.9B $3.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $514.8M $680.8M $943.3M $1.2B $1.4B
Depreciation & Amoritzation $114.6M $82.9M $99.9M $118.9M $91.8M
Stock-Based Compensation $947.6K -$831.7K -$146.7K -$1.5M -$558.6K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $864M $746.8M $903.7M $937.5M $1.1B
 
Capital Expenditures $15.5M $97.5M $30.4M $90.7M $66.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$457.9M -$3.5B -$5.1B -$4.6B -$3.8B
 
Dividends Paid (Ex Special Dividend) $163.8M $164.8M $175.5M $286.4M $364.4M
Special Dividend Paid
Long-Term Debt Issued -- -- $45.2M $711.3M $194M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $253.3M $3.5B $2.5B $3.9B $2.8B
 
Beginning Cash (CF) $6B $6.7B $6.7B $4.9B $5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $659.4M $721.1M -$1.7B $245.4M $196.3M
Ending Cash (CF) $6.7B $7.4B $5B $5.2B $5.2B
 
Levered Free Cash Flow $848.5M $649.3M $873.3M $846.8M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $132.3M $197.8M $300.7M $386.9M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $240.5K $90.5K -$1.1M $622.2K $69.7K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $44M $280.8M $10.1M $529.8M $302.4M
 
Capital Expenditures $19.9M $10.6M $17.8M $15.5M $17.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$320.6M -$1.5B -$561.1M -$673.8M -$380.3M
 
Dividends Paid (Ex Special Dividend) -$975.8K -$2.9M $3M $347.5K $5.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$17.7K $3.7M $5.3M --
Cash From Financing $1.5B $849.7M $384M $667.7M $915.5M
 
Beginning Cash (CF) $6.6B $5.5B $5.3B $5.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B -$338.8M -$167M $523.7M $837.6M
Ending Cash (CF) $7.6B $4.7B $5.1B $5.7B --
 
Levered Free Cash Flow $24.1M $270.2M -$7.6M $514.3M $285.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $595.2M $889.7M $1.1B $1.4B --
Depreciation & Amoritzation $121.4M $100.9M $117.7M $104.8M --
Stock-Based Compensation $926.9K -$1.3M -$1.7M -$534.9K -$158.8K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $838.2M $1.3B $582.7M $1.3B $1.2B
 
Capital Expenditures -$738.8K $75.5M $65.7M $76.4M $86.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$677.1M -$7.8B -$2.7B -$3.9B -$5.9B
 
Dividends Paid (Ex Special Dividend) $166.1M $171.3M $232.5M $322.3M $377.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $1.6M --
Cash From Financing $1B $4.4B $2.5B $3.3B $3.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$2.1B $329.8M $764.1M -$723.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $838.9M $1.2B $517M $1.2B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $496.2M $705.2M $879.2M $1.1B $368.4M
Depreciation & Amoritzation $31.9M $23.2M $26.4M $22.3M $21.5M
Stock-Based Compensation $696.4K $187K -$1.4M -$417.3K -$17.8K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $461.6M $988.8M $674.1M $1B $1.1B
 
Capital Expenditures $52.5M $30.4M $65.9M $51.8M $64.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $222.4M -$4B -$1.7B -$957M -$3B
 
Dividends Paid (Ex Special Dividend) $83.2M $89.5M $147.7M $184.3M $197.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$17.7K $3.7M $5.3M --
Cash From Financing $354.3M $1.2B $1.3B $664.3M $1.8B
 
Beginning Cash (CF) $19.4B $18.1B $15.2B $16.1B $5.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B -$1.8B $204.8M $724M -$195.7M
Ending Cash (CF) $20.2B $15.8B $15.4B $16.7B $4.4B
 
Levered Free Cash Flow $409.1M $958.4M $608.2M $965M $1B

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