Financhill
Buy
71

BNCDY Quote, Financials, Valuation and Earnings

Last price:
$23.74
Seasonality move :
6.61%
Day range:
$23.74 - $23.74
52-week range:
$19.99 - $23.74
Dividend yield:
7.05%
P/E ratio:
7.30x
P/S ratio:
4.02x
P/B ratio:
2.09x
Volume:
--
Avg. volume:
--
1-year change:
9.35%
Market cap:
$8.8B
Revenue:
$2.2B
EPS (TTM):
$3.25
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.6B $7.6B $1.5B $2.1B $2.2B
Revenue Growth (YoY) -45.09% 113.18% -80.34% 39.59% 5.77%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $341.5M $389.7M $372.6M $424.1M $796.9M
Other Inc / (Exp) $75.9M $2.4B -$3B -$1.2B $54.7M
Operating Expenses $2.8B $6.4B $706.1M $812.5M $476.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $606.9M $1.1B $679M $1.2B $1.6B
Earnings of Discontinued Ops. -- -- -- $19.5K --
Income Tax Expense $110.7M $209.9M $144.5M $265.6M $362.9M
Net Income to Company $496.2M $843.7M $534.5M $889.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $496.2M $843.7M $534.5M $889.8M $1.2B
 
Basic EPS (Cont. Ops) $1.35 $2.29 $1.45 $2.41 $3.29
Diluted EPS (Cont. Ops) $1.35 $2.28 $1.44 $2.39 $3.29
Weighted Average Basic Share $367.2M $367.9M $368.6M $369.8M $368.7M
Weighted Average Diluted Share $368.9M $369.3M $372.1M $371.9M $368.7M
 
EBITDA -- -- -- -- --
EBIT $690.6M $1.1B $761.8M $1.7B $1.6B
 
Revenue (Reported) $3.6B $7.6B $1.5B $2.1B $2.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $690.6M $1.1B $761.8M $1.7B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.7B $2.6B $424.3M $625.2M $499.7M
Revenue Growth (YoY) 42.77% -4.39% -83.84% 47.34% -20.07%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $73.2M $77.7M $80.7M $80.3M $415.3M
Other Inc / (Exp) $1.1B $1B $42.4M -$2.2B -$2B
Operating Expenses $2.4B $2.2B $207.7M $249.8M -$148.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $266.4M $469.9M $169.9M $339.3M $597M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46.3M $84.2M $37.3M $70.4M $122.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $220.1M $385.7M $132.6M $268.9M $474.7M
 
Basic EPS (Cont. Ops) $0.60 $1.05 $0.36 $0.73 $1.29
Diluted EPS (Cont. Ops) $0.60 $1.05 $0.36 $0.72 $1.29
Weighted Average Basic Share $366.5M $368.2M $367.5M $370.4M $368.7M
Weighted Average Diluted Share $370.1M $368.2M $372.7M $371.4M $368.7M
 
EBITDA -- -- -- -- --
EBIT $280.5M $483.8M $212.5M $506.1M $597M
 
Revenue (Reported) $2.7B $2.6B $424.3M $625.2M $499.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $280.5M $483.8M $212.5M $506.1M $597M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.7B $7.5B $1.5B $2.1B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $341.8M $390M $371.6M $424.4M $792.4M
Other Inc / (Exp) $175.3M $2.4B -$3B -$1.2B $91.4M
Operating Expenses $2.9B $6.3B $704.2M $812.3M $481.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $614.2M $1B $676.9M $1.2B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $112M $208.7M $143.9M $265.6M $362.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $502.2M $835.8M $533M $889.6M $1.2B
 
Basic EPS (Cont. Ops) $1.37 $2.27 $1.44 $2.41 $3.27
Diluted EPS (Cont. Ops) $1.36 $2.27 $1.44 $2.39 $3.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $697.3M $1.1B $758.8M $1.7B $2.1B
 
Revenue (Reported) $3.7B $7.5B $1.5B $2.1B $2.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $697.3M $1.1B $758.8M $1.7B $2.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $7.5B $1.5B $2.1B $2.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $390M $371.6M $424.4M $792.4M --
Other Inc / (Exp) $2.4B -$3B -$1.2B $91.4M --
Operating Expenses $6.3B $704.2M $812.3M $481.9M --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1B $676.9M $1.2B $1.6B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $208.7M $143.9M $265.6M $362.4M --
Net Income to Company $323.9M $256.8M $396.2M $484.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $835.8M $533M $889.6M $1.2B --
 
Basic EPS (Cont. Ops) $2.27 $1.44 $2.40 $3.27 --
Diluted EPS (Cont. Ops) $2.27 $1.44 $2.39 $3.25 --
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.5B --
Weighted Average Diluted Share $1.5B $1.5B $1.5B $1.5B --
 
EBITDA -- -- -- -- --
EBIT $1.1B $758.8M $1.7B $2.1B --
 
Revenue (Reported) $7.5B $1.5B $2.1B $2.2B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.1B $758.8M $1.7B $2.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $987.9M $6B $3B $425.3M $712.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $39.9M $42.8M $50.1M $54M --
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $6.5B $3.2B $746.2M $1.4B
 
Property Plant And Equipment $320.2M $282M $245.8M $234.9M $218.2M
Long-Term Investments $24.5B $4.4B $4.8B $5B $46.7B
Goodwill -- $150.5M $134.7M $138.9M $130.7M
Other Intangibles -- $88.3M $88.1M $89.8M $90.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $72.6B $83.2B $78.9B $86B $89.6B
 
Accounts Payable $163.1M $185.4M $170.9M $164.5M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $833.7M $1.2B $804M $977.8M $319.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $69.2B $80B $75.8B $82.2B $85.5B
 
Common Stock $738.3M $679.8M $643.9M $663.9M $625.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.4B $3.3B $3.2B $3.8B $4.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.4B $3.3B $3.2B $3.8B $4.2B
 
Total Liabilities and Equity $72.6B $83.2B $78.9B $86B $89.6B
Cash and Short Terms $987.9M $6B $3B $425.3M $712.2M
Total Debt $91.5M $77M $399.2M $426.7M $326.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $987.9M $6B $3B $425.3M $712.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $39.9M $42.8M $50.1M $54M --
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $6.5B $3.2B $746.2M $1.4B
 
Property Plant And Equipment $320.2M $282M $245.8M $234.9M $218.2M
Long-Term Investments $24.5B $4.4B $4.8B $5B $46.7B
Goodwill -- $150.5M $134.7M $138.9M $130.7M
Other Intangibles -- $88.3M $88.1M $89.8M $90.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $72.6B $83.2B $78.9B $86B $89.6B
 
Accounts Payable $163.1M $185.4M $170.9M $164.5M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $833.7M $1.2B $804M $977.8M $319.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $69.2B $80B $75.8B $82.2B $85.5B
 
Common Stock $738.3M $679.8M $643.9M $663.9M $625.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.4B $3.3B $3.2B $3.8B $4.2B
 
Total Liabilities and Equity $72.6B $83.2B $78.9B $86B $89.6B
Cash and Short Terms $987.9M $6B $3B $425.3M $712.2M
Total Debt $91.5M $77M $399.2M $426.7M $326.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $633M $496.2M $843.7M $534.5M $889.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $406.7M $27.8M $1.1B $2.4B -$1.9B
 
Capital Expenditures $39.4M $48.8M $71.9M $62.7M $56.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18.3M -$43.6M -$45.1M -$35.9M -$25.9M
 
Dividends Paid (Ex Special Dividend) -$336.6M -- -$879.9M -$461.9M -$434M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$329.4M $5.6M -$873.2M -$455.1M -$417.5M
 
Beginning Cash (CF) $131.4M $450.8M $456.5M $547.4M $2.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $58.9M -$10.1M $157.6M $1.9B -$2.3B
Ending Cash (CF) $190.3M $440.6M $614.1M $2.5B $203.7M
 
Levered Free Cash Flow $367.2M -$21M $1B $2.4B -$2B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $165.7M $323.9M $256.8M $396.2M $484.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$19.9M $91.9M $276.9M -$2B $588.6M
 
Capital Expenditures $20.4M $16.8M $12.4M $21.6M $19.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$19.1M -$15.1M -$9.7M -$20.1M $4.9M
 
Dividends Paid (Ex Special Dividend) -- -$23.3M -$274.9M -$210.2M -$334.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $5.1M -$16.7M -$268.1M -$194.5M -$363.8M
 
Beginning Cash (CF) $187.2M $156.3M $552.9M $2.6B $202.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$33.9M $60.1M -$892.6K -$2.2B $229.7M
Ending Cash (CF) $153.3M $216.4M $552M $345M $432.3M
 
Levered Free Cash Flow -$40.3M $75.2M $264.5M -$2B $569.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $20.4M $16.8M $12.4M $21.6M $19.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -$23.3M -$274.9M -$210.2M -$334.9M
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 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $323.9M $256.8M $396.2M $484.4M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $91.9M $276.9M -$2B $588.6M --
 
Capital Expenditures $16.8M $12.4M $21.6M $19.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.1M -$9.7M -$20.1M $4.9M --
 
Dividends Paid (Ex Special Dividend) -$23.3M -$274.9M -$210.2M -$334.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$16.7M -$268.1M -$194.5M -$363.8M --
 
Beginning Cash (CF) $156.3M $552.9M $2.6B $202.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $60.1M -$892.6K -$2.2B $229.7M --
Ending Cash (CF) $216.4M $552M $345M $432.3M --
 
Levered Free Cash Flow $75.2M $264.5M -$2B $569.3M --

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

GET BETTER TRADE IDEAS

Popular

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Is Fidelity High Dividend ETF a Good Investment Now?
Is Fidelity High Dividend ETF a Good Investment Now?

Fidelity’s High Dividend ETF (FDVV) is a fund that offers…

Is Kinder Morgan Dividend Yield Worth It?
Is Kinder Morgan Dividend Yield Worth It?

Kinder Morgan (NYSE:KMI) is a major energy infrastructure company in…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock