Financhill
Sell
32

BXC Quote, Financials, Valuation and Earnings

Last price:
$76.53
Seasonality move :
-2.26%
Day range:
$75.77 - $79.83
52-week range:
$73.01 - $134.79
Dividend yield:
0%
P/E ratio:
12.48x
P/S ratio:
0.22x
P/B ratio:
0.98x
Volume:
69.1K
Avg. volume:
97.6K
1-year change:
-41.18%
Market cap:
$635.5M
Revenue:
$3B
EPS (TTM):
$6.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $4.3B $4.5B $3.1B $3B
Revenue Growth (YoY) 17.45% 38.09% 4.05% -29.52% -5.86%
 
Cost of Revenues $2.6B $3.5B $3.6B $2.6B $2.5B
Gross Profit $477.7M $778.4M $833M $527M $489.1M
Gross Profit Margin 15.42% 18.2% 18.72% 16.8% 16.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $314.2M $322.2M $366.3M $355.8M $365.5M
Other Inc / (Exp) $10.8M $9.7M -$1.9M -$32.8M $2.8M
Operating Expenses $346M $348.8M $394M $388.6M $401.8M
Operating Income $131.7M $429.7M $438.9M $138.4M $87.3M
 
Net Interest Expenses $47.4M $45.5M $42.3M $23.7M $19.4M
EBT. Incl. Unusual Items $95.1M $393.9M $394.8M $81.9M $70.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.2M $97.7M $98.6M $33.4M $17.6M
Net Income to Company $80.9M $296.1M $296.2M $48.5M $53.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $80.9M $296.1M $296.2M $48.5M $53.1M
 
Basic EPS (Cont. Ops) $8.58 $30.80 $31.75 $5.40 $6.22
Diluted EPS (Cont. Ops) $8.55 $29.99 $31.51 $5.39 $6.19
Weighted Average Basic Share $9.4M $9.6M $9.3M $9M $8.5M
Weighted Average Diluted Share $9.5M $9.9M $9.4M $9M $8.6M
 
EBITDA $171.4M $467.6M $464.6M $137.7M $128.5M
EBIT $142.5M $439.4M $437M $105.6M $90.1M
 
Revenue (Reported) $3.1B $4.3B $4.5B $3.1B $3B
Operating Income (Reported) $131.7M $429.7M $438.9M $138.4M $87.3M
Operating Income (Adjusted) $142.5M $439.4M $437M $105.6M $90.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $865.4M $973M $847.8M $712.5M $710.6M
Revenue Growth (YoY) 41.07% 12.43% -12.87% -15.95% -0.27%
 
Cost of Revenues $741.2M $779.4M $696.6M $594.1M $597.3M
Gross Profit $124.2M $193.5M $151.1M $118.4M $113.3M
Gross Profit Margin 14.36% 19.89% 17.83% 16.62% 15.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $89M $83.5M $92M $84.5M $92.6M
Other Inc / (Exp) $1.5M $7.1M -$1.1M -$31M $527K
Operating Expenses $95.2M $90.4M $100M $91.2M $101.6M
Operating Income $29.1M $103.2M $51.1M $27.2M $11.8M
 
Net Interest Expenses $10.7M $11.8M $9.3M $4.2M $5.3M
EBT. Incl. Unusual Items $19.8M $98.5M $40.7M -$8M $7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$15K $24.9M $8.7M $10.1M $1.7M
Net Income to Company $19.9M $73.6M $32M -$18.1M $5.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19.9M $73.6M $32M -$18.1M $5.3M
 
Basic EPS (Cont. Ops) $2.10 $7.57 $3.53 -$1.99 $0.63
Diluted EPS (Cont. Ops) $2.04 $7.30 $3.50 -$1.99 $0.62
Weighted Average Basic Share $9.5M $9.7M $9M $8.9M $8.3M
Weighted Average Diluted Share $9.6M $10.4M $9.1M $8.9M $8.3M
 
EBITDA $37.7M $117.1M $57.7M -$10M -$224K
EBIT $30.6M $110.3M $50M -$18.3M -$9.6M
 
Revenue (Reported) $865.4M $973M $847.8M $712.5M $710.6M
Operating Income (Reported) $29.1M $103.2M $51.1M $27.2M $11.8M
Operating Income (Adjusted) $30.6M $110.3M $50M -$18.3M -$9.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $4.3B $4.5B $3.1B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $3.5B $3.6B $2.6B $2.5B
Gross Profit $477.7M $778.4M $833M $527M $489.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $314.2M $322.2M $366.3M $355.8M $365.5M
Other Inc / (Exp) $10.8M $9.7M -$1.9M -$32.8M $2.8M
Operating Expenses $346M $348.8M $394M $388.6M $401.8M
Operating Income $131.7M $429.7M $438.9M $138.4M $87.3M
 
Net Interest Expenses $47.4M $45.5M $42.3M $23.7M $19.4M
EBT. Incl. Unusual Items $95.1M $393.9M $394.8M $81.9M $70.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.2M $97.7M $98.6M $33.4M $17.6M
Net Income to Company $80.9M $296.1M $296.2M $48.5M $53.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $80.9M $296.1M $296.2M $48.5M $53.1M
 
Basic EPS (Cont. Ops) $8.56 $30.83 $31.33 $5.39 $6.18
Diluted EPS (Cont. Ops) $8.39 $29.93 $30.55 $5.36 $6.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $171.4M $467.6M $464.6M $134.1M $120.1M
EBIT $142.5M $439.4M $437M $102M $81.6M
 
Revenue (Reported) $3.1B $4.3B $4.5B $3.1B $3B
Operating Income (Reported) $131.7M $429.7M $438.9M $138.4M $87.3M
Operating Income (Adjusted) $142.5M $439.4M $437M $102M $81.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.3B $4.5B $3.1B $3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $3.6B $2.6B $2.5B --
Gross Profit $778.4M $833M $527M $489.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $322.2M $366.3M $355.8M $365.5M --
Other Inc / (Exp) $9.7M -$1.9M -$32.8M $2.8M --
Operating Expenses $348.8M $394M $388.6M $401.8M --
Operating Income $429.7M $438.9M $138.4M $87.3M --
 
Net Interest Expenses $45.5M $42.3M $23.7M $19.4M --
EBT. Incl. Unusual Items $393.9M $394.8M $81.9M $70.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $97.7M $98.6M $33.4M $17.6M --
Net Income to Company $296.1M $296.2M $48.5M $53.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $296.1M $296.2M $48.5M $53.1M --
 
Basic EPS (Cont. Ops) $30.83 $31.33 $5.39 $6.18 --
Diluted EPS (Cont. Ops) $29.93 $30.55 $5.36 $6.14 --
Weighted Average Basic Share $38.5M $37.3M $36M $34.1M --
Weighted Average Diluted Share $39.9M $38.1M $36.1M $34.3M --
 
EBITDA $467.6M $464.6M $134.1M $120.1M --
EBIT $439.4M $437M $102M $81.6M --
 
Revenue (Reported) $4.3B $4.5B $3.1B $3B --
Operating Income (Reported) $429.7M $438.9M $138.4M $87.3M --
Operating Income (Adjusted) $439.4M $437M $102M $81.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $82K $85.2M $298.9M $521.7M $505.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $293.6M $339.6M $251.6M $228.4M $225.8M
Inventory $342.1M $488.5M $484.3M $343.6M $355.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $32.6M $31.9M $42.1M $26.6M $46.6M
Total Current Assets $668.4M $945.2M $1.1B $1.1B $1.1B
 
Property Plant And Equipment $229.9M $230.7M $251.3M $263.2M $296.8M
Long-Term Investments -- -- -- -- --
Goodwill $47.8M $47.8M $55.4M $55.4M $55.4M
Other Intangibles $18.9M $13.6M $35M $30.8M $26.9M
Other Long-Term Assets $20.3M $19.9M $15.3M $14.6M $14.1M
Total Assets $1B $1.3B $1.5B $1.5B $1.6B
 
Accounts Payable $165.2M $180M $151.6M $157.9M $170.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.2M -- -- -- --
Current Portion Of Capital Lease Obligations $11.8M $13M $14.5M $17.5M $21M
Other Current Liabilities $14.3M $18.3M $18M $25M $21.9M
Total Current Liabilities $229M $243.8M $210.7M $218.6M $233.7M
 
Long-Term Debt $321.3M $291.3M $292.4M $293.7M $295.1M
Capital Leases -- -- -- -- --
Total Liabilities $989M $954.2M $900M $903.3M $931.3M
 
Common Stock $95K $97K $90K $87K $83K
Other Common Equity Adj -$36M -$29.4M -$31.4M -- --
Common Equity $59.1M $363.2M $590M $634.3M $646.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $59.1M $363.2M $590M $634.3M $646.4M
 
Total Liabilities and Equity $1B $1.3B $1.5B $1.5B $1.6B
Cash and Short Terms $82K $85.2M $298.9M $521.7M $505.6M
Total Debt $322.4M $291.3M $292.4M $293.7M $295.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $82K $85.2M $298.9M $521.7M $505.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $293.6M $339.6M $251.6M $228.4M $225.8M
Inventory $342.1M $488.5M $484.3M $343.6M $355.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $32.6M $31.9M $42.1M $26.6M $46.6M
Total Current Assets $668.4M $945.2M $1.1B $1.1B $1.1B
 
Property Plant And Equipment $229.9M $230.7M $251.3M $263.2M $296.8M
Long-Term Investments -- -- -- -- --
Goodwill $47.8M $47.8M $55.4M $55.4M $55.4M
Other Intangibles $18.9M $13.6M $35M $30.8M $26.9M
Other Long-Term Assets $20.3M $19.9M $15.3M $14.6M $14.1M
Total Assets $1B $1.3B $1.5B $1.5B $1.6B
 
Accounts Payable $165.2M $180M $151.6M $157.9M $170.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.2M -- -- -- --
Current Portion Of Capital Lease Obligations $11.8M $13M $14.5M $17.5M $21M
Other Current Liabilities $14.3M $18.3M $18M $25M $21.9M
Total Current Liabilities $229M $243.8M $210.7M $218.6M $233.7M
 
Long-Term Debt $321.3M $291.3M $292.4M $293.7M $295.1M
Capital Leases -- -- -- -- --
Total Liabilities $989M $954.2M $900M $903.3M $931.3M
 
Common Stock $95K $97K $90K $87K $83K
Other Common Equity Adj -$36M -$29.4M -$31.4M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $59.1M $363.2M $590M $634.3M $646.4M
 
Total Liabilities and Equity $1B $1.3B $1.5B $1.5B $1.6B
Cash and Short Terms $82K $85.2M $298.9M $521.7M $505.6M
Total Debt $322.4M $291.3M $292.4M $293.7M $295.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $80.9M $296.1M $296.2M $48.5M $53.1M
Depreciation & Amoritzation $28.9M $28.2M $27.6M $32M $38.5M
Stock-Based Compensation $6M $6.6M $9.6M $12.1M $7.7M
Change in Accounts Receivable -$100.8M -$46M $101.3M $23.1M $2.6M
Change in Inventories $3.7M -$146.4M $20.8M $140.9M -$12.3M
Cash From Operations $55M $145M $400.3M $306.3M $85.2M
 
Capital Expenditures $3.7M $14.4M $35.9M $27.5M $40.1M
Cash Acquisitions -- -- -$63.8M $300K --
Cash From Investing $9.2M -$4.1M -$98.7M -$26.9M -$39.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $843.9M $1.2B -- -- --
Long-Term Debt Repaid -$994.3M -$1.3B -$10.9M -$9.2M -$13.4M
Repurchase of Common Stock -$271K -$5.2M -$77M -$47.4M -$48.7M
Other Financing Activities $74.9M -$5.5M -- -- --
Cash From Financing -$75.7M -$55.8M -$87.9M -$56.6M -$62.1M
 
Beginning Cash (CF) $11.6M $82K $85.2M $298.9M $521.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.6M $85.1M $213.7M $222.8M -$16.1M
Ending Cash (CF) $82K $85.2M $298.9M $521.7M $505.6M
 
Levered Free Cash Flow $51.3M $130.6M $364.4M $278.8M $45.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $19.9M $73.6M $32M -$18.1M $5.3M
Depreciation & Amoritzation $7.1M $6.8M $7.7M $8.3M $9.4M
Stock-Based Compensation $3.1M $1.6M $3.6M $2.6M $808K
Change in Accounts Receivable $14.9M $5.3M $122.2M $69.2M $50M
Change in Inventories -$36.1M -$52M $68.3M $20.7M -$15.4M
Cash From Operations -$19.4M $18.2M $154.3M $75.6M $18.7M
 
Capital Expenditures $1.7M $9M $16.8M $8.6M $20.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $361K -$1.3M -$80.3M -$8.1M -$20.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $302.2M $344.9M -- -- --
Long-Term Debt Repaid -$292.9M -$274.1M -$3.7M -$2.5M -$3.8M
Repurchase of Common Stock -$16K -$58K -$746K -$12.9M -$15.4M
Other Financing Activities -$367K -$2.6M -- -- --
Cash From Financing $8.9M $68.2M -$4.4M -$15.5M -$19.2M
 
Beginning Cash (CF) $10.2M $186K $229.4M $469.8M $526.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.1M $85M $69.6M $52M -$20.7M
Ending Cash (CF) $82K $85.2M $298.9M $521.7M $505.6M
 
Levered Free Cash Flow -$21.1M $9.2M $137.5M $67M -$1.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $80.9M $296.1M $296.2M $48.5M $53.1M
Depreciation & Amoritzation $28.9M $28.2M $27.6M $32M $38.5M
Stock-Based Compensation $6M $6.6M $9.6M $12.1M $7.7M
Change in Accounts Receivable -$100.8M -$46M $101.3M $23.1M $2.6M
Change in Inventories $3.7M -$146.4M $20.8M $140.9M -$12.3M
Cash From Operations $55M $145M $400.3M $306.3M $85.2M
 
Capital Expenditures $3.7M $14.4M $35.9M $27.5M $40.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $9.2M -$4.1M -$98.7M -$26.9M -$39.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $843.9M $1.2B -- -- --
Long-Term Debt Repaid -$994.3M -$1.3B -$10.9M -$9.2M -$13.4M
Repurchase of Common Stock -$271K -$5.2M -$77M -$47.4M -$48.7M
Other Financing Activities $74.9M -$5.5M -- -- --
Cash From Financing -$75.7M -$55.8M -$87.9M -$56.6M -$62.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.6M $85.1M $213.7M $222.8M -$16.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $51.3M $130.6M $364.4M $278.8M $45.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $296.1M $296.2M $48.5M $53.1M --
Depreciation & Amoritzation $28.2M $27.6M $32M $38.5M --
Stock-Based Compensation $6.6M $9.6M $12.1M $7.7M --
Change in Accounts Receivable -$46M $101.3M $23.1M $2.6M --
Change in Inventories -$146.4M $20.8M $140.9M -$12.3M --
Cash From Operations $145M $400.3M $306.3M $85.2M --
 
Capital Expenditures $14.4M $35.9M $27.5M $40.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.1M -$98.7M -$26.9M -$39.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B -- -- -- --
Long-Term Debt Repaid -$1.3B -$10.9M -$9.2M -$13.4M --
Repurchase of Common Stock -$5.2M -$77M -$47.4M -$48.7M --
Other Financing Activities -$5.5M -- -- -- --
Cash From Financing -$55.8M -$87.9M -$56.6M -$62.1M --
 
Beginning Cash (CF) $626K $494M $1.6B $2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $85.1M $213.7M $222.8M -$16.1M --
Ending Cash (CF) $85.7M $707.7M $1.8B $2B --
 
Levered Free Cash Flow $130.6M $364.4M $278.8M $45.1M --

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

GET BETTER TRADE IDEAS

Popular

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Why Did Buffett Sell the S&P 500?
Why Did Buffett Sell the S&P 500?

Warren Buffett has always been an advocate of investing in…

Will SoundHound AI Stock Recover?
Will SoundHound AI Stock Recover?

SoundHound AI (NASDAQ:SOUN) is a leading maker of artificial intelligence…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 29

Ajinomoto [AJINY] is up 99.61% over the past day.

Buy
69
AGX alert for Mar 29

Argan [AGX] is up 19.83% over the past day.

Sell
24
AIR alert for Mar 29

AAR [AIR] is down 16.36% over the past day.

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

Show me the best stock