Financhill
Sell
31

BG Quote, Financials, Valuation and Earnings

Last price:
$78.49
Seasonality move :
0.74%
Day range:
$77.76 - $79.01
52-week range:
$77.64 - $114.92
Dividend yield:
3.46%
P/E ratio:
9.91x
P/S ratio:
0.21x
P/B ratio:
1.08x
Volume:
1.2M
Avg. volume:
1.8M
1-year change:
-23.84%
Market cap:
$10.9B
Revenue:
$59.5B
EPS (TTM):
$7.88
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $41.1B $41.4B $59.2B $67.2B $59.5B
Revenue Growth (YoY) -10.06% 0.64% 42.87% 13.66% -11.44%
 
Cost of Revenues $40.6B $38.6B $55.8B $63.6B $54.7B
Gross Profit $542M $2.8B $3.4B $3.7B $4.8B
Gross Profit Margin 1.32% 6.73% 5.69% 5.48% 8.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.4B $1.2B $1.4B $1.7B
Other Inc / (Exp) -$88M $229M $631M $85M $289M
Operating Expenses $1.4B $1.4B $1.2B $1.4B $1.7B
Operating Income -$809M $1.4B $2.1B $2.3B $3.1B
 
Net Interest Expenses $308M $243M $195M $332M $368M
EBT. Incl. Unusual Items -$1.2B $1.4B $2.6B $2.1B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $86M $248M $398M $388M $714M
Net Income to Company -$1.3B $1.2B $2.2B $1.7B $2.3B
 
Minority Interest in Earnings $11M -$20M -$89M -$68M -$94M
Net Income to Common Excl Extra Items -$1.3B $1.1B $2.1B $1.6B $2.2B
 
Basic EPS (Cont. Ops) -$9.34 $7.97 $14.50 $10.83 $15.07
Diluted EPS (Cont. Ops) -$9.34 $7.71 $13.64 $10.51 $14.87
Weighted Average Basic Share $141.5M $140.7M $141M $148.7M $148.8M
Weighted Average Diluted Share $141.5M $149.7M $152.4M $153.1M $150.8M
 
EBITDA -$318M $2.1B $3.2B $2.9B $4B
EBIT -$866M $1.7B $2.8B $2.5B $3.6B
 
Revenue (Reported) $41.1B $41.4B $59.2B $67.2B $59.5B
Operating Income (Reported) -$809M $1.4B $2.1B $2.3B $3.1B
Operating Income (Adjusted) -$866M $1.7B $2.8B $2.5B $3.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.2B $14.1B $16.8B $14.2B $12.9B
Revenue Growth (YoY) -1.59% 38.96% 18.72% -15.11% -9.27%
 
Cost of Revenues $9.6B $13.3B $15.9B $13.2B $12.1B
Gross Profit $602M $862M $888M $1B $772M
Gross Profit Margin 5.93% 6.11% 5.3% 7.35% 5.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $352M $327M $337M $447M $437M
Other Inc / (Exp) $106M $244M $18M -$8M $81M
Operating Expenses $352M $327M $337M $447M $437M
Operating Income $250M $535M $551M $598M $335M
 
Net Interest Expenses $51M $38M $73M $95M $94M
EBT. Incl. Unusual Items $305M $741M $496M $503M $322M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38M $92M $113M $114M $89M
Net Income to Company $267M $649M $383M $389M $233M
 
Minority Interest in Earnings -$5M $4M -$3M -$16M -$12M
Net Income to Common Excl Extra Items $262M $653M $380M $373M $221M
 
Basic EPS (Cont. Ops) $1.90 $4.56 $2.52 $2.50 $1.57
Diluted EPS (Cont. Ops) $1.84 $4.28 $2.49 $2.47 $1.56
Weighted Average Basic Share $139.6M $141.4M $150.6M $149.2M $140.5M
Weighted Average Diluted Share $148.5M $152.5M $152.4M $151.2M $142.1M
 
EBITDA $467M $903M $700M $745M $568M
EBIT $361M $798M $599M $636M $449M
 
Revenue (Reported) $10.2B $14.1B $16.8B $14.2B $12.9B
Operating Income (Reported) $250M $535M $551M $598M $335M
Operating Income (Adjusted) $361M $798M $599M $636M $449M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $39.6B $55.1B $67.3B $61.3B $54.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $37.1B $51.5B $63.7B $56.9B $50.9B
Gross Profit $2.5B $3.6B $3.6B $4.4B $3.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.3B $1.3B $1.6B $1.8B
Other Inc / (Exp) -$127M $833M -$78M $199M $288M
Operating Expenses $1.4B $1.3B $1.3B $1.6B $1.8B
Operating Income $1.1B $2.3B $2.2B $2.8B $1.7B
 
Net Interest Expenses $258M $216M $301M $329M $361M
EBT. Incl. Unusual Items $692M $2.9B $1.9B $2.7B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $167M $431M $321M $626M $455M
Net Income to Company $525M $2.5B $1.5B $2.1B $1.2B
 
Minority Interest in Earnings $18M -$107M -$31M -$88M -$67M
Net Income to Common Excl Extra Items $543M $2.4B $1.5B $2B $1.2B
 
Basic EPS (Cont. Ops) $3.58 $16.85 $10.28 $13.08 $7.98
Diluted EPS (Cont. Ops) $3.37 $15.91 $9.83 $12.92 $7.88
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.4B $3.6B $2.6B $3.6B $2.7B
EBIT $977M $3.2B $2.2B $3.1B $2.2B
 
Revenue (Reported) $39.6B $55.1B $67.3B $61.3B $54.5B
Operating Income (Reported) $1.1B $2.3B $2.2B $2.8B $1.7B
Operating Income (Adjusted) $977M $3.2B $2.2B $3.1B $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $28.8B $42.5B $50.6B $44.6B $39.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.9B $39.8B $47.7B $41B $37.3B
Gross Profit $1.9B $2.7B $2.9B $3.6B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $993M $895M $979M $1.2B $1.3B
Other Inc / (Exp) $36M $640M -$68M $46M $53M
Operating Expenses $993M $895M $979M $1.2B $1.3B
Operating Income $888M $1.8B $1.9B $2.4B $987M
 
Net Interest Expenses $177M $150M $256M $253M $246M
EBT. Incl. Unusual Items $747M $2.3B $1.6B $2.2B $794M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $151M $334M $257M $495M $236M
Net Income to Company $596M $1.9B $1.3B $1.7B $558M
 
Minority Interest in Earnings -$2M -$89M -$30M -$50M -$23M
Net Income to Common Excl Extra Items $594M $1.8B $1.3B $1.6B $535M
 
Basic EPS (Cont. Ops) $4.06 $12.92 $8.71 $10.84 $3.76
Diluted EPS (Cont. Ops) $3.85 $12.17 $8.31 $10.71 $3.72
Weighted Average Basic Share $423.1M $423.3M $444.9M $449.9M $425.6M
Weighted Average Diluted Share $440.7M $455.8M $460.1M $455.7M $430.7M
 
EBITDA $1.3B $2.8B $2.2B $2.9B $1.5B
EBIT $942M $2.5B $1.9B $2.5B $1.2B
 
Revenue (Reported) $28.8B $42.5B $50.6B $44.6B $39.6B
Operating Income (Reported) $888M $1.8B $1.9B $2.4B $987M
Operating Income (Adjusted) $942M $2.5B $1.9B $2.5B $1.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $320M $352M $902M $1.1B $2.6B
Short Term Investments $393M $346M $520M $119M $105M
Accounts Receivable, Net $1.7B $1.7B $2.1B $2.8B $2.6B
Inventory $5B $7.2B $8.4B $8.4B $7.1B
Prepaid Expenses $720M $785M $941M $995M $1.1B
Other Current Assets $170M $147M $198M $386M $265M
Total Current Assets $10.2B $16.2B $16.5B $16.8B $16.4B
 
Property Plant And Equipment $4.9B $4.6B $4.4B $4.6B $5.5B
Long-Term Investments $910M $767M $960M $1.2B $1.4B
Goodwill $611M $586M $484M $470M $489M
Other Intangibles $583M $529M $431M $360M $398M
Other Long-Term Assets $196M $169M $209M $205M $244M
Total Assets $18.3B $23.7B $23.8B $24.6B $25.4B
 
Accounts Payable $2.8B $2.6B $4.3B $4.4B $3.7B
Accrued Expenses $602M $652M $689M $755M $865M
Current Portion Of Long-Term Debt $507M $8M $504M $846M $5M
Current Portion Of Capital Lease Obligations $216M $235M $350M $425M $308M
Other Current Liabilities $1.1B $4B $2.3B $1.9B $1.3B
Total Current Liabilities $6.6B $11B $9.3B $9.6B $7.7B
 
Long-Term Debt $3.7B $4.5B $4.8B $3.3B $4.1B
Capital Leases -- -- -- -- --
Total Liabilities $11.9B $17B $15.6B $14.6B $13.6B
 
Common Stock $691M $691M $691M $1M $1M
Other Common Equity Adj -$5.6B -$6.2B -$6.5B -$6.4B -$6.1B
Common Equity $5.2B $5.4B $7B $9.2B $10.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $514M $551M $537M $736M $964M
Total Equity $6.4B $6.6B $8.2B $10B $11.8B
 
Total Liabilities and Equity $18.3B $23.7B $23.8B $24.6B $25.4B
Cash and Short Terms $713M $698M $1.4B $1.2B $2.7B
Total Debt $5B $7.3B $6B $4.7B $4.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $291M $1B $956M $2.2B $2.8B
Short Term Investments $294M $451M $90M $122M $178M
Accounts Receivable, Net $1.6B $2.4B $2.3B $2.5B $2.1B
Inventory $6.5B $8B $8.1B $7.5B $7.5B
Prepaid Expenses $842M $893M $1.1B $1.1B $765M
Other Current Assets $214M $201M $328M $330M $336M
Total Current Assets $13.5B $16.5B $17.2B $16.6B $15.9B
 
Property Plant And Equipment $4.6B $4.6B $4.5B $5.1B $6.1B
Long-Term Investments $711M $915M $1.2B $1.3B $1.3B
Goodwill $559M $562M $445M $472M $482M
Other Intangibles $524M $482M $350M $417M $358M
Other Long-Term Assets $257M $187M $222M $235M $213M
Total Assets $20.8B $24.1B $24.8B $25.1B $25.3B
 
Accounts Payable $2.7B $3.9B $4.5B $4B $3.2B
Accrued Expenses $633M $721M $686M $746M $784M
Current Portion Of Long-Term Debt $509M $510M $773M $301M $663M
Current Portion Of Capital Lease Obligations $233M $332M $436M $317M $288M
Other Current Liabilities $2.9B $2.6B $2.5B $1.6B $1.4B
Total Current Liabilities $8.9B $9.8B $10.6B $8.2B $7.7B
 
Long-Term Debt $4.4B $4.8B $3B $4B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $14.9B $16.1B $15.4B $14B $14.1B
 
Common Stock $691M $691M $1M $1M $1M
Other Common Equity Adj -$6.5B -$6.4B -$6.6B -$6.2B -$6.4B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $527M $539M $668M $895M $1B
Total Equity $5.9B $8B $9.4B $11.1B $11.2B
 
Total Liabilities and Equity $20.8B $24.1B $24.8B $25.1B $25.3B
Cash and Short Terms $585M $1.5B $1B $2.3B $3B
Total Debt $6.5B $6.5B $5.1B $5.2B $6.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$1.3B $1.2B $2.2B $1.7B $2.3B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $39M $71M $61M $65M $69M
Change in Accounts Receivable -$257M -$255M -$530M -$206M $256M
Change in Inventories $504M -$2.3B -$1.3B -$269M $1.5B
Cash From Operations -$808M -$3.5B -$2.9B -$5.5B $3.3B
 
Capital Expenditures $524M $365M $399M $555M $1.1B
Cash Acquisitions $709M $180M $601M $453M $34M
Cash From Investing $1.5B $1.8B $5.1B $6.5B -$1B
 
Dividends Paid (Ex Special Dividend) -$317M -$316M -$323M -$349M -$383M
Special Dividend Paid
Long-Term Debt Issued $51.9B $36.2B $3.5B $2.2B $2.4B
Long-Term Debt Repaid -$52.3B -$34B -$4.6B -$2.9B -$2.2B
Repurchase of Common Stock -- -$100M -$100M -$200M -$600M
Other Financing Activities -$33M -$32M -$228M $396M -$82M
Cash From Financing -$771M $1.8B -$1.6B -$769M -$856M
 
Beginning Cash (CF) $393M $322M $381M $905M $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$76M $40M $587M $181M $1.4B
Ending Cash (CF) $322M $381M $905M $1.2B $2.6B
 
Levered Free Cash Flow -$1.3B -$3.9B -$3.3B -$6.1B $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $267M $649M $383M $389M $233M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $20M $17M $15M $17M $15M
Change in Accounts Receivable -$138M -$1M -$5.3B $16M $209M
Change in Inventories -$371M $232M $2.1B $1.1B $716M
Cash From Operations -$626M -$206M -$574M $1.4B $1.3B
 
Capital Expenditures $103M $106M $141M $264M $354M
Cash Acquisitions -$2M $308M $494M -$3M -$2M
Cash From Investing $252M $1.7B $2.2B -$262M -$409M
 
Dividends Paid (Ex Special Dividend) -$78M -$82M -$94M -$99M -$96M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11.6B $4.2B $406M $574M $2B
Long-Term Debt Repaid -$11.1B -$4.8B -$1.6B -$285M -$926M
Repurchase of Common Stock -- -$100M -$200M -$466M -$200M
Other Financing Activities $2M -$81M -$94M -$29M -$27M
Cash From Financing $403M -$936M -$1.5B -$305M $764M
 
Beginning Cash (CF) $279M $504M $823M $1.4B $1.2B
Foreign Exchange Rate Adjustment -- $21M $49M $12M $6M
Additions / Reductions $29M $531M $125M $821M $1.7B
Ending Cash (CF) $308M $1.1B $997M $2.2B $2.9B
 
Levered Free Cash Flow -$729M -$312M -$715M $1.1B $973M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $525M $2.5B $1.5B $2.1B $1.2B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $56M $70M $62M $69M $67M
Change in Accounts Receivable -$180M -$803M -$5.4B $5.7B $332M
Change in Inventories -$1.1B -$1.4B -$759M $893M $28M
Cash From Operations -$1.6B -$3.1B -$6.3B $1.3B $2.3B
 
Capital Expenditures $376M $374M $513M $1B $1.2B
Cash Acquisitions $719M $790M $431M $41M $91M
Cash From Investing $2.1B $4.4B $6.7B $740M -$1.3B
 
Dividends Paid (Ex Special Dividend) -$317M -$319M -$339M -$380M -$383M
Special Dividend Paid
Long-Term Debt Issued $38.6B $34.3B -$19.1B $1.7B $3.1B
Long-Term Debt Repaid -$38.6B -$34.2B $18.5B -$1.7B -$2.2B
Repurchase of Common Stock -- -- -- -$466M -$734M
Other Financing Activities -$31M -$272M $498M -$72M -$100M
Cash From Financing -$438M -$532M -$568M -$880M -$267M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2M $813M -$187M $1.2B $708M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2B -$3.4B -$6.8B $335M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $596M $1.9B $1.3B $1.7B $558M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $47M $46M $47M $51M $49M
Change in Accounts Receivable -$237M -$785M -$5.6B $306M $382M
Change in Inventories -$1.7B -$771M -$229M $933M -$557M
Cash From Operations -$2.1B -$1.6B -$5B $1.9B $847M
 
Capital Expenditures $230M $239M $353M $805M $887M
Cash Acquisitions $1M $611M $441M $29M $86M
Cash From Investing $980M $3.6B $5.1B -$646M -$957M
 
Dividends Paid (Ex Special Dividend) -$237M -$240M -$256M -$287M -$287M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $27B $25.2B $2.5B $2B $2.8B
Long-Term Debt Repaid -$25.5B -$25.8B -$2.6B -$1.5B -$1.5B
Repurchase of Common Stock -$100M -$100M -$200M -$466M -$600M
Other Financing Activities -$15M -$255M $471M $3M -$15M
Cash From Financing $1.1B -$1.2B -$102M -$213M $376M
 
Beginning Cash (CF) $796M $1.1B $2.1B $5.6B $6.8B
Foreign Exchange Rate Adjustment $5M -$79M $112M $40M --
Additions / Reductions -$19M $754M -$20M $1B $266M
Ending Cash (CF) $782M $1.8B $2.2B $6.6B $7B
 
Levered Free Cash Flow -$2.4B -$1.9B -$5.4B $1.1B -$40M

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

GET BETTER TRADE IDEAS

Popular

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 8.74% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 9.1% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.61% over the past day.

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

Show me the best stock