Financhill
Buy
90

BZQIF Quote, Financials, Valuation and Earnings

Last price:
$2.58
Seasonality move :
0.18%
Day range:
$2.58 - $2.58
52-week range:
$1.41 - $2.80
Dividend yield:
3.87%
P/E ratio:
18.21x
P/S ratio:
2.91x
P/B ratio:
8.71x
Volume:
--
Avg. volume:
7.5K
1-year change:
57.01%
Market cap:
$7.1B
Revenue:
$2.4B
EPS (TTM):
$0.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $2.7B $2.7B $2.5B $2.4B
Revenue Growth (YoY) 1.22% 7.66% -2.07% -7.71% -2.77%
 
Cost of Revenues $1.7B $1.8B $1.8B $1.7B $1.7B
Gross Profit $844.4M $940.8M $885.4M $757.9M $741.6M
Gross Profit Margin 33.29% 34.45% 33.11% 30.7% 30.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $134.3M $166.6M $158.3M $89.5M $111.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $211.7M $250.1M $245.8M $190.6M $195.6M
Operating Income $632.7M $690.7M $639.6M $567.2M $546M
 
Net Interest Expenses $90.1M $86.1M $81.3M $83.5M $95.6M
EBT. Incl. Unusual Items $315.2M $484.5M $397.6M $416.2M $378.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $83.7M $118.3M $100M $93.8M $86.7M
Net Income to Company $231.5M $366.2M $297.6M $322.4M $289.9M
 
Minority Interest in Earnings -- -- -- -- $270.1K
Net Income to Common Excl Extra Items $231.5M $366.2M $297.6M $322.4M $289.9M
 
Basic EPS (Cont. Ops) $0.08 $0.13 $0.11 $0.12 $0.10
Diluted EPS (Cont. Ops) $0.08 $0.13 $0.11 $0.12 $0.10
Weighted Average Basic Share $2.8B $2.8B $2.8B $2.8B $2.8B
Weighted Average Diluted Share $2.8B $2.8B $2.8B $2.8B $2.8B
 
EBITDA $1.1B $1.2B $1.1B $1B $1B
EBIT $632.7M $690.7M $639.6M $567.2M $546M
 
Revenue (Reported) $2.5B $2.7B $2.7B $2.5B $2.4B
Operating Income (Reported) $632.7M $690.7M $639.6M $567.2M $546M
Operating Income (Adjusted) $632.7M $690.7M $639.6M $567.2M $546M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $662.4M $665.1M $605.1M $601.7M $638M
Revenue Growth (YoY) 3.92% 0.42% -9.02% -0.57% 6.03%
 
Cost of Revenues $422.1M $443.4M $416.2M $414M $403.9M
Gross Profit $240.3M $221.7M $188.9M $187.7M $234.1M
Gross Profit Margin 36.28% 33.33% 31.21% 31.2% 36.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.7M $38.5M $21.1M $31.2M $68.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $64.3M $63.2M $62.8M $53.1M $91M
Operating Income $175.9M $158.5M $126.1M $134.7M $143.1M
 
Net Interest Expenses $21.3M $19.4M $21.4M $21.3M $27.4M
EBT. Incl. Unusual Items $111M $115.6M $99.1M $97.8M $158.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.2M $26.8M $19.8M $22.1M $21.4M
Net Income to Company $87.8M $88.8M $79.3M $75.7M $145.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $87.8M $88.8M $79.3M $75.7M $132.7M
 
Basic EPS (Cont. Ops) $0.03 $0.03 $0.03 $0.03 $0.05
Diluted EPS (Cont. Ops) $0.03 $0.03 $0.03 $0.03 $0.05
Weighted Average Basic Share $2.8B $2.8B $2.8B $2.8B $2.8B
Weighted Average Diluted Share $2.8B $2.8B $2.8B $2.8B $2.8B
 
EBITDA $304.9M $279M $245.5M $251.3M $282.3M
EBIT $175.9M $158.5M $126.1M $134.7M $143.1M
 
Revenue (Reported) $662.4M $665.1M $605.1M $601.7M $638M
Operating Income (Reported) $175.9M $158.5M $126.1M $134.7M $143.1M
Operating Income (Adjusted) $175.9M $158.5M $126.1M $134.7M $143.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.7B $2.8B $2.5B $2.4B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $1.8B $1.7B $1.7B $1.6B
Gross Profit $899.4M $917.9M $791M $723.5M $866.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $153.7M $154.6M $108.2M $103.8M $147.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $238.3M $242.3M $212.3M $185.4M $232.7M
Operating Income $661.2M $675.6M $578.7M $538.1M $634M
 
Net Interest Expenses $85.8M $80.7M $85.7M $91.7M $102M
EBT. Incl. Unusual Items $451.9M $441.7M $383.7M $387.8M $481.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $97.1M $110.6M $91.2M $92.3M $83.2M
Net Income to Company $354.8M $331.1M $292.5M $295.5M $406.9M
 
Minority Interest in Earnings -- -- -- -- $270.1K
Net Income to Common Excl Extra Items $354.8M $331.1M $292.5M $295.5M $392.2M
 
Basic EPS (Cont. Ops) $0.13 $0.12 $0.11 $0.11 $0.14
Diluted EPS (Cont. Ops) $0.13 $0.12 $0.11 $0.11 $0.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B $1.2B $1.1B $1B $1.1B
EBIT $661.2M $675.6M $578.7M $538.1M $634M
 
Revenue (Reported) $2.7B $2.8B $2.5B $2.4B $2.4B
Operating Income (Reported) $661.2M $675.6M $578.7M $538.1M $634M
Operating Income (Adjusted) $661.2M $675.6M $578.7M $538.1M $634M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $2B $1.9B $1.8B $1.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.3B $1.3B $1.2B --
Gross Profit $676.4M $590.4M $554.7M $679.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $107.4M $67.5M $81.9M $118.1M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $174.2M $150.9M $145.9M $183M --
Operating Income $502.2M $439.5M $408.8M $496.8M --
 
Net Interest Expenses $59.1M $63.7M $71.9M $78.2M --
EBT. Incl. Unusual Items $351M $334.5M $304.6M $409.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $82.4M $73.2M $71.4M $67.8M --
Net Income to Company $268.6M $261.3M $233.2M $349.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $268.6M $261.3M $233.2M $335.5M --
 
Basic EPS (Cont. Ops) $0.10 $0.09 $0.08 $0.12 --
Diluted EPS (Cont. Ops) $0.10 $0.09 $0.08 $0.12 --
Weighted Average Basic Share $8.3B $8.3B $8.3B $8.3B --
Weighted Average Diluted Share $8.3B $8.3B $8.3B $8.3B --
 
EBITDA $866M $799.3M $759.8M $844.9M --
EBIT $502.2M $439.5M $408.8M $496.8M --
 
Revenue (Reported) $2B $1.9B $1.8B $1.9B --
Operating Income (Reported) $502.2M $439.5M $408.8M $496.8M --
Operating Income (Adjusted) $502.2M $439.5M $408.8M $496.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $487.1M $619.1M $467.9M $491M $741.3M
Short Term Investments $225.3M $307.3M $253.8M $333.5M $522.3M
Accounts Receivable, Net $504.9M $597.3M $408.1M $410.2M $382.9M
Inventory $22.7M $23.8M $24.1M $22.8M $44.5M
Prepaid Expenses $9.7M $11.2M $10.2M $17.5M $15.4M
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $1.3B $981.7M $968.9M $1.2B
 
Property Plant And Equipment $2.5B $2.6B $2.3B $2.4B $2.4B
Long-Term Investments $172.5M $157.4M $147.9M $141.4M $130.1M
Goodwill $106.1M $109.9M $99.2M $97.3M $102.1M
Other Intangibles $203.8M $203.3M $175.5M $180.9M $189.2M
Other Long-Term Assets $51.3M $48.6M $44.2M $46.1M $46.8M
Total Assets $4.1B $4.5B $3.8B $3.9B $4.2B
 
Accounts Payable $292.8M $306.8M $255.3M $247.7M $264.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $129.2M $150.1M $129.3M $120.3M $119.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $1.2B $1B $1B $1.1B
 
Long-Term Debt $2.8B $2.8B $2.2B $2.1B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $4.2B $4.1B $3.3B $3.2B $3.5B
 
Common Stock $1.2B $1.2B $1.1B $1.1B $1.1B
Other Common Equity Adj -- -- -- -- --
Common Equity -$46.7M $352.1M $460M $609.8M $686.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $283.4K $277.7K $548.9K
Total Equity -$46.7M $352.1M $460.3M $610.1M $687.2M
 
Total Liabilities and Equity $4.1B $4.5B $3.8B $3.8B $4.1B
Cash and Short Terms $487.1M $619.1M $467.9M $491M $741.3M
Total Debt $3.2B $3.2B $2.6B $2.5B $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $554.8M $673.9M $707.6M $859.2M $873.6M
Short Term Investments $239.7M $428.8M $405.1M $528.5M --
Accounts Receivable, Net $518.3M $410.7M $404.3M $378.8M $435M
Inventory $21.7M $27.6M $24.7M $25M $30.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.2B $1.2B $1.3B $1.4B
 
Property Plant And Equipment $2.5B $2.3B $2.3B $2.4B $2.8B
Long-Term Investments $153.7M $125.1M $115.1M $114M $119M
Goodwill -- -- -- -- --
Other Intangibles $305.9M $276.4M $250.8M -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.2B $4B $3.9B $4.2B $4.8B
 
Accounts Payable $526.6M $453.5M $483.6M $512.1M $559.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $136.8M $132.2M $120.7M $115.8M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $1.1B $1.1B $1.1B $1.6B
 
Long-Term Debt $2.7B $2.4B $2.2B $2.3B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $3.9B $3.6B $3.4B $3.5B $4B
 
Common Stock $1.2B $1.1B $1B $1B $1.2B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $281.1K $262.7K $268.8K $605.4K
Total Equity $276.2M $425.4M $510.1M $617.3M $820M
 
Total Liabilities and Equity $4.2B $4B $3.9B $4.2B $4.8B
Cash and Short Terms $554.8M $673.9M $707.6M $859.2M $873.6M
Total Debt $2.8B $2.5B $2.3B $2.4B $2.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $231.5M $366.2M $297.6M $322.4M $289.9M
Depreciation & Amoritzation $439.9M $584.8M $556M $506.2M $498.2M
Stock-Based Compensation -- $8.4M $3.3M $2.7M $5.7M
Change in Accounts Receivable $16.6M -$70.9M $101.8M -$1.9M $18.1M
Change in Inventories $3.8M -$5.9M -$6.3M -$4.1M -$29.4M
Cash From Operations $845M $800.3M $973.5M $892.4M $888M
 
Capital Expenditures $435.9M $523.5M $505.7M $463.1M $471.7M
Cash Acquisitions -- -- -- $3.8M --
Cash From Investing -$244M -$509.6M -$471.7M -$529M -$646.2M
 
Dividends Paid (Ex Special Dividend) -- -- $158.9M $173M $211M
Special Dividend Paid
Long-Term Debt Issued $209M $215.2M $119.4M $139.9M $445.6M
Long-Term Debt Repaid -$532.2M -$335.1M -$401.9M -$247.8M -$289.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$36.7M -$9.9M -$5.4M $271.8K $1.9M
Cash From Financing -$473.1M -$249.5M -$570.8M -$411.6M -$174.5M
 
Beginning Cash (CF) $261.6M $312.6M $210M $156.3M $215.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $127.9M $41.2M -$69M -$48.3M $67.3M
Ending Cash (CF) $389.6M $353.8M $141M $108.1M $282.4M
 
Levered Free Cash Flow $409.1M $276.8M $467.9M $429.2M $416.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $62.5M $31.2M $62.3M $57.4M --
Depreciation & Amoritzation $152.8M $141.6M $123.2M $148.2M --
Stock-Based Compensation $1.6M $1.1M $261.6K $1.1M --
Change in Accounts Receivable -$63.1M -$3.7M $36.4M $17.8M --
Change in Inventories -$1.6M $4.6M $2.1M -$19.2M --
Cash From Operations $162.3M $224.4M $218.7M $209.2M --
 
Capital Expenditures $117.3M $118.9M $116.4M $127.7M --
Cash Acquisitions -- -- $3.7M -- --
Cash From Investing -$148.1M $85.1M -$34.5M -$116.6M --
 
Dividends Paid (Ex Special Dividend) -- $84.2M $102.6M $110.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $215.2M $31M $28.9M $153M --
Long-Term Debt Repaid -$203.9M -$265.9M -$231.2M -$228.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$5.4M -- $1.9M --
Cash From Financing -$28.9M -$346.2M -$338.6M -$212.2M --
 
Beginning Cash (CF) $312.6M $210M $156.3M $215.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.6M -$36.7M -$154.4M -$119.7M --
Ending Cash (CF) $298M $173.3M $2M $95.5M --
 
Levered Free Cash Flow $45M $105.5M $102.3M $81.5M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $354.8M $331.1M $292.5M $295.5M $406.9M
Depreciation & Amoritzation $474.2M $566.1M $524.9M $474.3M $552.1M
Stock-Based Compensation $6.8M $3.7M $3.6M $4.8M $6.2M
Change in Accounts Receivable $13.4M $45.9M -$44.5M $36.4M $1.5M
Change in Inventories $2.6M -$13.1M -$2.4M -$8.3M -$3.7M
Cash From Operations $877.3M $917.6M $898.2M $900.4M $900.4M
 
Capital Expenditures $516.1M $504.8M $465.9M $461.4M $506M
Cash Acquisitions -- -- -- $3.7M $6.2M
Cash From Investing -$255.6M -$711.6M -$417.7M -$569.1M -$484.2M
 
Dividends Paid (Ex Special Dividend) -- $71.7M $151.6M $202.9M $226.8M
Special Dividend Paid
Long-Term Debt Issued -$1.2M $303.7M $142M $321.5M --
Long-Term Debt Repaid -$422.4M -$339.8M -- -$292.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$583.9M -$247.5M -$404.1M -$296.7M -$502.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.8M -$41.5M $76.4M $34.6M -$86.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $361.2M $412.8M $432.3M $439M $394.4M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $299.9M $323.5M $290.6M $349.5M --
Depreciation & Amoritzation $554.9M $506.5M $499.4M $403.9M --
Stock-Based Compensation $3.3M $2.7M $5.7M $5.1M --
Change in Accounts Receivable $105.3M -$4.4M $17.8M -$16.4M --
Change in Inventories -$6.9M -$4.9M -$29.6M $15.5M --
Cash From Operations $979.7M $892.5M $890.9M $691.2M --
 
Capital Expenditures $506.4M $463.4M $472.7M $378.3M --
Cash Acquisitions -- $3.7M -- $6.2M --
Cash From Investing -$478.5M -$537.3M -$651.1M -$367.6M --
 
Dividends Paid (Ex Special Dividend) $155.9M $169.9M $210.6M $116.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $119.4M $139.9M $445.6M -- --
Long-Term Debt Repaid -$401.9M -$247.8M -$289.6M -$57.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.4M -- $1.9M -$1.7M --
Cash From Financing -$564.8M -$396.5M -$170.4M -$290.6M --
 
Beginning Cash (CF) $1.1B $957.6M $1.1B $708M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$63.6M -$41.3M $69.3M $33M --
Ending Cash (CF) $1.1B $916.4M $1.2B $741M --
 
Levered Free Cash Flow $473.3M $429.2M $418.2M $312.9M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

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

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 10.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.04% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.67% over the past day.

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

Show me the best stock