Financhill
Buy
75

BK Quote, Financials, Valuation and Earnings

Last price:
$118.14
Seasonality move :
4.31%
Day range:
$116.96 - $118.13
52-week range:
$70.46 - $119.40
Dividend yield:
1.71%
P/E ratio:
16.92x
P/S ratio:
2.09x
P/B ratio:
2.09x
Volume:
3.8M
Avg. volume:
3.6M
1-year change:
51.12%
Market cap:
$81.8B
Revenue:
$39.7B
EPS (TTM):
$6.93
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $16.8B $16B $19.9B $33.9B $39.7B
Revenue Growth (YoY) -19.09% -4.68% 24.39% 70.15% 17.25%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$15M $94M -$349M $60M $73M
Operating Expenses -$4.3B -$4.5B -$3.9B -$4.1B -$5.6B
Operating Income $4.3B $4.5B $3.9B $4.1B $5.6B
 
Net Interest Expenses $673M $398M $1B $2.3B $2.6B
EBT. Incl. Unusual Items $4.5B $4.6B $3.3B $4.3B $5.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $842M $877M $768M $979M $1.3B
Net Income to Company $3.6B $3.8B $2.6B $3.3B $4.5B
 
Minority Interest in Earnings $9M $12M -$13M $2M $13M
Net Income to Common Excl Extra Items $3.6B $3.8B $2.6B $3.3B $4.5B
 
Basic EPS (Cont. Ops) $3.84 $4.17 $2.91 $3.91 $5.84
Diluted EPS (Cont. Ops) $3.83 $4.15 $2.90 $3.89 $5.80
Weighted Average Basic Share $890.8M $851.9M $811.1M $784.1M $742.6M
Weighted Average Diluted Share $892.5M $856.4M $814.8M $787.8M $748.1M
 
EBITDA -- -- -- -- --
EBIT $5.6B $4.9B $6.9B $20.6B $27.1B
 
Revenue (Reported) $16.8B $16B $19.9B $33.9B $39.7B
Operating Income (Reported) $4.3B $4.5B $3.9B $4.1B $5.6B
Operating Income (Adjusted) $5.6B $4.9B $6.9B $20.6B $27.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.1B $5.3B $8.9B $10.2B $10.4B
Revenue Growth (YoY) 3.12% 30.86% 67.57% 14.47% 1.86%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $51M -$7M -$40M $32M --
Operating Expenses -$1.1B -$1.3B -$1.3B -$1.5B -$1.8B
Operating Income $1.1B $1.3B $1.3B $1.5B $1.8B
 
Net Interest Expenses $93M $297M $588M $691M $679M
EBT. Incl. Unusual Items $1.2B $630M $1.3B $1.5B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $219M $242M $285M $336M $395M
Net Income to Company $947M $388M $1B $1.2B --
 
Minority Interest in Earnings -$4M -- $3M $7M $12M
Net Income to Common Excl Extra Items $943M $388M $1B $1.2B $1.5B
 
Basic EPS (Cont. Ops) $1.04 $0.39 $1.23 $1.51 $1.90
Diluted EPS (Cont. Ops) $1.04 $0.39 $1.23 $1.50 $1.88
Weighted Average Basic Share $844.1M $811.3M $777.8M $736.5M $705.9M
Weighted Average Diluted Share $849M $814.5M $781.8M $742.1M $712.9M
 
EBITDA -- -- -- -- --
EBIT $1.2B $1.7B $5.8B $7.1B $7.2B
 
Revenue (Reported) $4.1B $5.3B $8.9B $10.2B $10.4B
Operating Income (Reported) $1.1B $1.3B $1.3B $1.5B $1.8B
Operating Income (Adjusted) $1.2B $1.7B $5.8B $7.1B $7.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $15.9B $17.9B $30.7B $38.9B $40.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $21M $12M -$326M $303M --
Operating Expenses -$4.4B -$4.3B -$4.6B -$4.1B -$6.4B
Operating Income $4.4B $4.3B $4.6B $4.1B $6.4B
 
Net Interest Expenses $429M $649M $2.2B $2.5B $2.6B
EBT. Incl. Unusual Items $4.5B $3.7B $4.7B $4.7B $6.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $829M $822M $1B $1B $1.4B
Net Income to Company $3.6B $2.9B $3.6B $3.6B --
 
Minority Interest in Earnings $11M -$7M $4M $9M $28M
Net Income to Common Excl Extra Items $3.7B $2.9B $3.6B $3.7B $5.3B
 
Basic EPS (Cont. Ops) $3.94 $3.30 $4.31 $4.63 $6.99
Diluted EPS (Cont. Ops) $3.92 $3.28 $4.29 $4.60 $6.93
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $4.8B $5.2B $18.3B $25.6B $27.7B
 
Revenue (Reported) $15.9B $17.9B $30.7B $38.9B $40.6B
Operating Income (Reported) $4.4B $4.3B $4.6B $4.1B $6.4B
Operating Income (Adjusted) $4.8B $5.2B $18.3B $25.6B $27.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $12B $13.9B $24.7B $29.6B $30.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $22M -$28M $13M $112M $128M
Operating Expenses -$3.5B -$3.2B -$3.9B -$4.2B -$5B
Operating Income $3.5B $3.2B $3.9B $4.2B $5B
 
Net Interest Expenses $305M $556M $1.7B $1.9B $1.9B
EBT. Incl. Unusual Items $3.6B $2.6B $4B $4.4B $5.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $681M $626M $906M $990M $1.1B
Net Income to Company $2.9B $2B $3.1B $3.4B $2.6B
 
Minority Interest in Earnings $6M -$13M $4M $11M $26M
Net Income to Common Excl Extra Items $2.9B $2B $3.1B $3.4B $4.1B
 
Basic EPS (Cont. Ops) $3.15 $2.29 $3.68 $4.30 $5.44
Diluted EPS (Cont. Ops) $3.14 $2.28 $3.66 $4.27 $5.39
Weighted Average Basic Share $2.6B $2.4B $2.4B $2.2B $2.1B
Weighted Average Diluted Share $2.6B $2.4B $2.4B $2.3B $2.2B
 
EBITDA -- -- -- -- --
EBIT $3.8B $4.1B $15.4B $20.4B $20.9B
 
Revenue (Reported) $12B $13.9B $24.7B $29.6B $30.5B
Operating Income (Reported) $3.5B $3.2B $3.9B $4.2B $5B
Operating Income (Adjusted) $3.8B $4.1B $15.4B $20.4B $20.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $148B $108.5B $96.7B $116.5B $93.7B
Short Term Investments $108.5B $101.8B $86.6B $76.8B $46.5B
Accounts Receivable, Net $4.1B $4.6B $5.8B $7.7B $6.2B
Inventory -- -- -- -- --
Prepaid Expenses $2B $2.4B $2.4B $2.6B $2.8B
Other Current Assets -- -- -- -- --
Total Current Assets $218.8B $179.4B $157B $178.7B $168.6B
 
Property Plant And Equipment $3.6B $3.4B $3.3B $3.2B $3.3B
Long-Term Investments $21.6B $21.2B $21.9B $16.9B $15.5B
Goodwill $17.5B $17.5B $16.2B $16.3B $16.6B
Other Intangibles $4.9B $5.1B $5.2B $5.3B $5.5B
Other Long-Term Assets -- -- -- -- --
Total Assets $469.6B $444.4B $405.8B $409.9B $416.1B
 
Accounts Payable $25.1B $25.2B $23.4B $18.4B $20.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $131.6B $139.2B $126.6B $98.1B $105.6B
 
Long-Term Debt $22.8B $24.9B $26.3B $32.6B $28.7B
Capital Leases -- -- -- -- --
Total Liabilities $423.5B $401B $364.9B $369B $374.3B
 
Common Stock $14M $14M $14M $14M $14M
Other Common Equity Adj -$985M -$2.2B -$6B -$4.9B -$4.7B
Common Equity $41.3B $38.2B $35.9B $43.4B $37B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $319M $357M $116M $135M $446M
Total Equity $46.1B $43.4B $40.9B $47.9B $41.8B
 
Total Liabilities and Equity $469.6B $444.4B $405.8B $416.9B $416.1B
Cash and Short Terms $270.7B $223.2B $194B $202B $148.4B
Total Debt $27.4B $27.3B $31.6B $32.6B $32B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $133.7B $112.1B $112.3B $108.5B $111.4B
Short Term Investments $48.8B $41.7B $41.7B $49.7B --
Accounts Receivable, Net $4.7B $5.6B $6.2B $6.5B --
Inventory -- -- -- -- --
Prepaid Expenses $2.2B $2.8B $2.8B $2.8B --
Other Current Assets -- -- -- -- --
Total Current Assets $208.1B $171.2B $172.3B $177B $189B
 
Property Plant And Equipment $3.4B $3.3B $3.2B $3.4B $3.5B
Long-Term Investments $24.6B $19.2B $17.8B $14B $16.7B
Goodwill $17.4B $16.4B $16.2B $16.3B --
Other Intangibles $4.9B $5.1B $5.2B $5.3B --
Other Long-Term Assets -- -- -- -- --
Total Assets $470.5B $428B $405.2B $427.5B $455.3B
 
Accounts Payable $26B $23.7B $17.4B $19.7B --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $144.6B $131.4B $101.1B $101.3B $106.2B
 
Long-Term Debt $25B $27.8B $29.2B $33.2B $32.3B
Capital Leases -- -- -- -- --
Total Liabilities $426.5B $388.1B $364.1B $385.1B $411B
 
Common Stock $14M $14M $14M $14M $14M
Other Common Equity Adj -$2B -$6.6B -$5.8B -$3.9B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $451M $159M $165M $398M $482M
Total Equity $44.1B $39.9B $41.1B $42.4B $44.4B
 
Total Liabilities and Equity $470.5B $428B $405.2B $427.5B $455.3B
Cash and Short Terms $202.6B $162.8B $163.9B $165.9B --
Total Debt $25B $27.8B $29.2B $33.2B $32.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.6B $3.8B $2.6B $3.3B $4.5B
Depreciation & Amoritzation $1.6B $1.9B $1.6B $1.9B $1.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $5B $2.8B $15.1B $5.9B $687M
 
Capital Expenditures $1.2B $1.2B $1.3B $1.2B $1.5B
Cash Acquisitions -- $170M -- -- --
Cash From Investing -$78.5B $19.7B $19.9B -$5.8B -$9.5B
 
Dividends Paid (Ex Special Dividend) $1.3B $1.3B $1.4B $1.5B $1.5B
Special Dividend Paid
Long-Term Debt Issued $3B $5.2B $9.9B $6.5B $5.7B
Long-Term Debt Repaid -$5.2B -$4.7B -$4B -$6.1B -$6B
Repurchase of Common Stock $1.6B $5.6B $124M $3.1B $3.1B
Other Financing Activities $6B $123M -$1.5B -$5B $1.7B
Cash From Financing $75.5B -$22B -$33.7B -$3.5B $6.3B
 
Beginning Cash (CF) $7.3B $9.4B $9.9B $11.5B $8.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2B $464M $1.6B -$3.2B -$2.8B
Ending Cash (CF) $9.4B $9.9B $11.5B $8.3B $5.6B
 
Levered Free Cash Flow $3.8B $1.6B $13.7B $4.7B -$782M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $947M $388M $1B $1.2B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $54M $3.7B $5B -$312M -$1.1B
 
Capital Expenditures $376M $118M $336M $375M $438M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.2B $19.3B $20.6B $10.2B $31B
 
Dividends Paid (Ex Special Dividend) $362M $372M $415M $425M $477M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $998M $1.7B -- $2.5B --
Long-Term Debt Repaid -$1.5B -$1B -$3B -$900M --
Repurchase of Common Stock $2B $1M $450M $725M $1.8B
Other Financing Activities $2.3B -$2B -$3.6B $2.2B --
Cash From Financing $5.6B -$23.1B -$27.3B -$9.4B -$30.6B
 
Beginning Cash (CF) $5.2B $9.6B $9.6B $7.3B --
Foreign Exchange Rate Adjustment -$40M -$35M -$8M $38M -$72M
Additions / Reductions $1.5B -$26M -$1.6B $506M -$670M
Ending Cash (CF) $6.8B $4.7B $4.9B $6.2B --
 
Levered Free Cash Flow -$322M $3.6B $4.7B -$687M -$1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.6B $2.9B $3.6B $3.6B --
Depreciation & Amoritzation $1.9B $1.7B $1.7B $2B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.2B $15.3B $10.9B -$2.9B $3.1B
 
Capital Expenditures $1.1B $1.4B $1.3B $1.3B $1.5B
Cash Acquisitions -- $170M -- -- --
Cash From Investing -$34.4B $14.7B $20.7B -$12.5B -$21.9B
 
Dividends Paid (Ex Special Dividend) $1.3B $1.3B $1.5B $1.5B $1.6B
Special Dividend Paid
Long-Term Debt Issued $4.4B $8.2B $7.7B $7B --
Long-Term Debt Repaid -$5.1B -$3.7B -$6.2B -$4.1B --
Repurchase of Common Stock $3.9B $2.4B $2.2B $3.3B $4.2B
Other Financing Activities $2.3B -$2B -$6.4B $2.3B --
Cash From Financing $39.5B -$31.6B -$33.4B $15.3B $18.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4B -$1.4B -$1.6B -$145M -$199M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.3B $13.9B $9.6B -$4.3B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.9B $2B $3.1B $3.4B $2.6B
Depreciation & Amoritzation $466M $437M $351M $468M $872M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$291M $12.1B $8B -$863M $1.5B
 
Capital Expenditures $841M $989M $951M $1.1B $1.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$259M -$5.3B -$4.5B -$11.1B -$23.5B
 
Dividends Paid (Ex Special Dividend) $1B $1B $1.1B $1.2B $1.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.7B $6.7B $4.5B $5B $5.7B
Long-Term Debt Repaid -$4.3B -$3.3B -$5.5B -$3.5B -$3.9B
Repurchase of Common Stock $3.3B $122M $2.2B $2.3B $3.5B
Other Financing Activities $958M -$1.1B -$6B $1.4B $1.2B
Cash From Financing $2.2B -$7.5B -$7.3B $11.6B $23.8B
 
Beginning Cash (CF) $23.9B $29.1B $31.2B $22.9B $14B
Foreign Exchange Rate Adjustment -$81M $327M $203M -$122M $201M
Additions / Reductions $1.5B -$283M -$3.5B -$499M $2.1B
Ending Cash (CF) $21.3B $23.9B $24.5B $20.8B $16.7B
 
Levered Free Cash Flow -$1.1B $11.2B $7B -$1.9B $428M

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: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

Sell
32
SMX alert for Dec 24

SMX (Security Matters) Plc [SMX] is down 8.94% over the past day.

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

Show me the best stock