Financhill
Buy
100

BPXXY Quote, Financials, Valuation and Earnings

Last price:
$25.95
Seasonality move :
9.67%
Day range:
$25.95 - $25.95
52-week range:
$11.28 - $25.95
Dividend yield:
6.13%
P/E ratio:
10.36x
P/S ratio:
2.23x
P/B ratio:
1.34x
Volume:
--
Avg. volume:
6
1-year change:
130.01%
Market cap:
$25.2B
Revenue:
$8.3B
EPS (TTM):
$2.51
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.5B $4.5B $5.3B $7.9B $8.3B
Revenue Growth (YoY) 14.18% 29.28% 18.57% 48.04% 4.69%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $25.7M $53.4M $17.6M -$128.1M -$141.8M
Operating Expenses -$246.7M $176.8M -$474M -$1.9B -$2.3B
Operating Income $246.7M -$176.8M $474M $1.9B $2.3B
 
Net Interest Expenses $95.5M $95.5M $158.9M $538.5M $474.4M
EBT. Incl. Unusual Items $227.6M $806.2M $1.4B $1.8B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$74.3M $158.6M -$90.2M $186.9M $665.7M
Net Income to Company $270.6M $621.3M $1.5B $1.6B $1.5B
 
Minority Interest in Earnings $28.5M $39.6M $26.2M $34.9M $38.8M
Net Income to Common Excl Extra Items $298.6M $660.3M $1.5B $1.7B $1.6B
 
Basic EPS (Cont. Ops) $0.80 $0.88 $2.16 $2.32 $2.14
Diluted EPS (Cont. Ops) $0.75 $0.86 $2.10 $2.27 $2.09
Weighted Average Basic Share $339.5M $706.2M $706M $707.4M $707.8M
Weighted Average Diluted Share $357.4M $724M $723.8M $725.2M $724.5M
 
EBITDA -- -- -- -- --
EBIT $446.8M $1.1B $1.9B $3.4B $3.9B
 
Revenue (Reported) $3.5B $4.5B $5.3B $7.9B $8.3B
Operating Income (Reported) $246.7M -$176.8M $474M $1.9B $2.3B
Operating Income (Adjusted) $446.8M $1.1B $1.9B $3.4B $3.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2B $1.2B $2B $2B $2.7B
Revenue Growth (YoY) 37.88% -0.01% 62.51% 2.86% 33.66%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $9.4M $13.4M $11.5M -$112.4M --
Operating Expenses -$179.1M -$5.9M -$558.1M -$682.6M -$1B
Operating Income $179.1M $5.9M $558.1M $682.6M $1B
 
Net Interest Expenses $23.9M $41.3M $92.2M $116.3M $185.8M
EBT. Incl. Unusual Items $148.6M -$8.8M $557.6M $681.9M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40.5M -$90.1M $158.8M $219.6M $323.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $9.2M $5M $8.5M $13.1M $45.9M
Net Income to Common Excl Extra Items $108.7M $87.1M $424.6M $466.6M $717.9M
 
Basic EPS (Cont. Ops) $0.14 $0.12 $0.59 $0.64 $0.76
Diluted EPS (Cont. Ops) $0.14 $0.11 $0.57 $0.62 $0.75
Weighted Average Basic Share $706.4M $706.1M $708.8M $709.8M $889.1M
Weighted Average Diluted Share $720.6M $729.8M $724.2M $725.8M $899.7M
 
EBITDA -- -- -- -- --
EBIT $228.7M $110.5M $984.4M $1.1B $1.5B
 
Revenue (Reported) $1.2B $1.2B $2B $2B $2.7B
Operating Income (Reported) $179.1M $5.9M $558.1M $682.6M $1B
Operating Income (Adjusted) $228.7M $110.5M $984.4M $1.1B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.5B $4.5B $7.6B $8.3B $8.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $102.2M $35.1M $5.1M -$192.5M --
Operating Expenses $290.6M -$240.4M -$1.7B -$2B -$3.1B
Operating Income -$290.6M $240.4M $1.7B $2B $3.1B
 
Net Interest Expenses $95.8M $120.7M $280.9M $478.2M $515.4M
EBT. Incl. Unusual Items $1B $1.4B $1.4B $1.9B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $266.4M -$48.8M $242.4M $359.2M $934M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $36.5M $26.1M $34.6M $41.7M $71.4M
Net Income to Common Excl Extra Items $785.6M $1.5B $1.2B $1.7B $2B
 
Basic EPS (Cont. Ops) $1.06 $2.12 $1.64 $2.41 $2.55
Diluted EPS (Cont. Ops) $1.03 $2.06 $1.60 $2.36 $2.51
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.3B $1.8B $2.7B $3.8B $4.6B
 
Revenue (Reported) $4.5B $4.5B $7.6B $8.3B $8.9B
Operating Income (Reported) -$290.6M $240.4M $1.7B $2B $3.1B
Operating Income (Adjusted) $1.3B $1.8B $2.7B $3.8B $4.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.5B $3.5B $5.8B $6.2B $6.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $63.4M $39.4M $3.2M -$116.8M -$35.2M
Operating Expenses $348.1M -$370.4M -$1.5B -$1.6B -$2.5B
Operating Income -$348.1M $370.4M $1.5B $1.6B $2.5B
 
Net Interest Expenses $72.3M $97.5M $221.7M $358.4M $399.4M
EBT. Incl. Unusual Items $1B $1.6B $1.5B $1.6B $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $271.4M $56.2M $376.6M $546.9M $813.7M
Net Income to Company $604.8M $1.5B $768.3M $779.8M --
 
Minority Interest in Earnings $29.8M $16.2M $24.6M $31.5M $64M
Net Income to Common Excl Extra Items $733.8M $1.6B $1.2B $1.3B $1.7B
 
Basic EPS (Cont. Ops) $1.00 $2.21 $1.67 $1.75 $2.15
Diluted EPS (Cont. Ops) $0.97 $2.16 $1.63 $1.71 $2.11
Weighted Average Basic Share $2.1B $2.1B $2.1B $2.1B $2.3B
Weighted Average Diluted Share $2.2B $2.2B $2.2B $2.2B $2.3B
 
EBITDA -- -- -- -- --
EBIT $1.2B $1.9B $2.7B $3B $3.7B
 
Revenue (Reported) $3.5B $3.5B $5.8B $6.2B $6.8B
Operating Income (Reported) -$348.1M $370.4M $1.5B $1.6B $2.5B
Operating Income (Adjusted) $1.2B $1.9B $2.7B $3B $3.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.5B $24.8B $16.6B $12.5B $9.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $12.9B $26.3B $20.6B $15.2B $11.5B
 
Property Plant And Equipment $1.3B $626.6M $2.7B $2.7B $2.6B
Long-Term Investments $346.7M $476.1M $2.3B $1.7B $985.7M
Goodwill $534.7M $231.4M $219.2M $187.9M $176.9M
Other Intangibles $329.6M $288.5M $385.1M $529.4M $562.7M
Other Long-Term Assets -- -- -- -- --
Total Assets $113.9B $155.1B $162.5B $157B $145.6B
 
Accounts Payable -- -- $474.5M $435.2M $379.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $72.6B $118.8B $119.7B $112.9B $103.8B
 
Long-Term Debt $29.4B $28.9B $27.3B $22.6B $18.3B
Capital Leases -- -- -- -- --
Total Liabilities $106.1B $147.3B $153.9B $146.4B $133.6B
 
Common Stock $2.6B $2.4B $2.2B $2.3B $2.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $7.6B $7.6B $8.5B $10.3B $11.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $163.9M $184.8M $192.5M $220.2M $217.9M
Total Equity $7.8B $7.8B $8.7B $10.6B $12B
 
Total Liabilities and Equity $113.9B $155.1B $162.5B $157B $145.6B
Cash and Short Terms $11.5B $24.7B $16.6B $12.4B $9.4B
Total Debt $29.4B $28.9B $27.3B $22.6B $18.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $25.6B $26.3B $13.4B $11.1B $12.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $26.4B $28.8B $15.1B $12.6B $20.7B
 
Property Plant And Equipment $2.4B $2.6B $2.6B $2.8B $3.7B
Long-Term Investments $424.4M $2.1B $2.2B $1.4B $1.4B
Goodwill $237.1M $200.9M $209.2M $189.9M --
Other Intangibles $317.6M $279.6M $396.5M $573.5M --
Other Long-Term Assets -- -- -- -- --
Total Assets $155.5B $159.6B $151.9B $156.2B $240.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $110.9B $113.3B $115.1B $108.7B $170.2B
 
Long-Term Debt $29.6B $30.3B $17.2B $19.3B $27.4B
Capital Leases -- -- -- -- --
Total Liabilities $147.4B $151.8B $142.3B $144.1B $220.5B
 
Common Stock $2.4B $2.1B $2.2B $2.4B $3.5B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $178.6M $171M $200.9M $227.3M $1.4B
Total Equity $8.1B $7.9B $9.6B $12.1B $20.1B
 
Total Liabilities and Equity $155.5B $159.6B $151.9B $156.2B $240.7B
Cash and Short Terms $25.6B $26.4B $13.4B $11.1B --
Total Debt $29.6B $30.3B $17.2B $19.3B $27.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $270.6M $621.3M $1.5B $1.6B $1.5B
Depreciation & Amoritzation $190.9M $199.1M $271M $336.5M $394.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1B $5.2B -$26.9B -$16.4B -$271.8M
 
Capital Expenditures $268.8M $291M $351.6M $412.5M $387.4M
Cash Acquisitions $9.4M $617M -- -- --
Cash From Investing -$16.9B -$15.5B $20.5B $6.9B $1.3B
 
Dividends Paid (Ex Special Dividend) $3.7M $72.2M $95.9M $195.7M $484.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $3.6M -- -- $31M
Other Financing Activities -- -- -- -- $1.1B
Cash From Financing $15.7B $10.8B $19.8B $5.3B -$3.4B
 
Beginning Cash (CF) $1.1B $1B $1.4B $15.2B $10.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$103.3M $540.4M $13.3B -$4.2B -$2.4B
Ending Cash (CF) $969.7M $1.5B $14.8B $10.9B $8.5B
 
Levered Free Cash Flow $754.6M $4.9B -$27.3B -$16.8B -$659.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $39.4M $132.4M $58.1M $75.2M $128.8M
Cash Acquisitions -- -$627.1M $293.8M -$3.1M $114.1M
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -$3.5M -$73.6M -$97.2M -$197.4M -$483.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $604.8M $1.5B $768.3M $779.8M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1B $54.4M -$5.9B -$1.7B --
 
Capital Expenditures $132.4M $58.1M $75.2M $128.8M --
Cash Acquisitions -$627.1M $293.8M -$3.1M $114.1M --
Cash From Investing -$750.5M $241.5M -$61.5M $13.7M --
 
Dividends Paid (Ex Special Dividend) -$73.6M -$97.2M -$197.4M -$483.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $533.3M --
Cash From Financing -$73.5M -$95M -$194.9M $44.6M --
 
Beginning Cash (CF) $581.1M $1.4B $15.3B $10.9B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $220M $200.9M -$6.1B -$1.6B --
Ending Cash (CF) $800.9M $1.6B $9.1B $9.2B --
 
Levered Free Cash Flow $911.6M -$3.7M -$5.9B -$1.8B --

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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

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
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock