Financhill
Buy
70

BPXXY Quote, Financials, Valuation and Earnings

Last price:
$11.28
Seasonality move :
1.81%
Day range:
$11.28 - $11.28
52-week range:
$6.35 - $11.28
Dividend yield:
5.75%
P/E ratio:
4.71x
P/S ratio:
1.27x
P/B ratio:
0.67x
Volume:
--
Avg. volume:
--
1-year change:
77.64%
Market cap:
$8B
Revenue:
$6.4B
EPS (TTM):
$2.39
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.8B $3.1B $4.4B $4.5B $6.4B
Revenue Growth (YoY) 4.1% 11.91% 40.22% 3.84% 40.38%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $484.8M $582.5M $801M $963M $914.2M
Other Inc / (Exp) $85.8M $25.7M $53.4M $17.6M -$128.1M
Operating Expenses $2.1B $2.2B $3.1B $3.4B $3.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $466.7M $224.7M $819.8M $1.5B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.1M -$74.4M $158.8M -$90.5M $187.2M
Net Income to Company $424.9M $270.6M $621.3M $1.5B $1.6B
 
Minority Interest in Earnings -$16.6M -$28.6M -$39.7M -$26.3M -$34.9M
Net Income to Common Excl Extra Items $424.9M $270.6M $621.3M $1.5B $1.6B
 
Basic EPS (Cont. Ops) $1.16 $0.80 $0.88 $2.16 $2.33
Diluted EPS (Cont. Ops) $1.13 $0.75 $0.86 $2.10 $2.27
Weighted Average Basic Share $366M $339.5M $706.2M $706M $707.4M
Weighted Average Diluted Share $377.6M $357.4M $724M $723.8M $725.2M
 
EBITDA -- -- -- -- --
EBIT $752.4M $444.2M $1.1B $1.9B $3.5B
 
Revenue (Reported) $2.8B $3.1B $4.4B $4.5B $6.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $752.4M $444.2M $1.1B $1.9B $3.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $825.6M $1.1B $1.1B $1.6B $1.6B
Revenue Growth (YoY) 5.64% 38.84% -2.41% 42.31% 1.21%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $154M $243.5M $325.7M $305.6M $168.8M
Other Inc / (Exp) $4.1M $9.4M $13.4M $11.5M -$112.4M
Operating Expenses $561.2M $824.4M $992.8M $962.4M $830.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $131.1M $149.2M -$3M $583.9M $687M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.2M $40.5M -$90.2M $158.9M $219.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$9.9M -$9.2M -$5M -$8.5M -$13.1M
Net Income to Common Excl Extra Items $113M $99.5M $82.2M $416.5M $454.1M
 
Basic EPS (Cont. Ops) $0.29 $0.14 $0.12 $0.59 $0.64
Diluted EPS (Cont. Ops) $0.29 $0.14 $0.11 $0.57 $0.62
Weighted Average Basic Share $385.2M $706.1M $705.9M $708.9M $707.5M
Weighted Average Diluted Share $385.2M $722.7M $724.5M $724.1M $725.9M
 
EBITDA -- -- -- -- --
EBIT $183M $229.3M $116.4M $1B $1.1B
 
Revenue (Reported) $825.6M $1.1B $1.1B $1.6B $1.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $183M $229.3M $116.4M $1B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.1B $4B $4.3B $6.1B $6.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $552.8M $828.2M $901M $1B $764.8M
Other Inc / (Exp) -$94.8K $102.2M $35.1M $5.1M -$185.2M
Operating Expenses $2.3B $3B $3.5B $3.8B $3.8B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $24.9M $1.1B $1.5B $1.4B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$63.9M $266.5M -$48.8M $242.5M $359.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$21.7M -$36.5M -$26.1M -$34.6M -$41.8M
Net Income to Common Excl Extra Items $67.1M $749.3M $1.5B $1.2B $1.7B
 
Basic EPS (Cont. Ops) $0.12 $1.06 $2.12 $1.64 $2.41
Diluted EPS (Cont. Ops) $0.11 $1.04 $2.06 $1.63 $2.39
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $251M $1.3B $1.7B $2.6B $3.5B
 
Revenue (Reported) $3.1B $4B $4.3B $6.1B $6.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $251M $1.3B $1.7B $2.6B $3.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.3B $3.3B $3.3B $4.7B $4.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $405.2M $624.4M $685.6M $692.4M $518M
Other Inc / (Exp) -$14.4M $63.4M $39.4M $3.2M -$116.8M
Operating Expenses $1.6B $2.4B $2.5B $2.7B $2.7B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $181.1M $1B $1.6B $1.6B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$66.7M $271.5M $56.2M $377.1M $547.3M
Net Income to Company $112.9M $604.8M $1.5B $768.3M $779.8M
 
Minority Interest in Earnings -$21.9M -$29.8M -$16.2M -$24.6M -$31.5M
Net Income to Common Excl Extra Items $225.9M $704.2M $1.6B $1.2B $1.2B
 
Basic EPS (Cont. Ops) $0.57 $1.00 $2.22 $1.67 $1.75
Diluted EPS (Cont. Ops) $0.57 $0.97 $2.16 $1.65 $1.73
Weighted Average Basic Share $1.2B $2.1B $2.1B $2.1B $2.1B
Weighted Average Diluted Share $1.2B $2.2B $2.2B $2.1B $2.1B
 
EBITDA -- -- -- -- --
EBIT $341.1M $1.2B $1.9B $2.8B $3.2B
 
Revenue (Reported) $2.3B $3.3B $3.3B $4.7B $4.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $341.1M $1.2B $1.9B $2.8B $3.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2B $11.5B $24.7B $16.6B $12.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3B $12B $25.7B $19.7B $14.8B
 
Property Plant And Equipment $1.2B $1.3B $1.9B $2.2B $2.2B
Long-Term Investments $21.7B $30.8B $32.7B $35.5B $33.5B
Goodwill $487M $534.7M $231.4M $219.2M $187.9M
Other Intangibles $263.3M $329.6M $288.5M $385.1M $529.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $88.5B $114.5B $154.4B $163.3B $157.1B
 
Accounts Payable $942.3M $1B $1.2B $2.5B $2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.6B $2.4B $2.9B $6.4B $6B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $82.6B $106.7B $146.6B $154.6B $146.5B
 
Common Stock $1.7B $2.6B $2.4B $2.3B $2.3B
Other Common Equity Adj -- -- -- -- --
Common Equity $5.8B $7.6B $7.6B $8.5B $10.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $147.5M $164.8M $184M $193.4M $220.3M
Total Equity $5.9B $7.8B $7.8B $8.7B $10.6B
 
Total Liabilities and Equity $88.5B $114.5B $154.4B $163.3B $157.1B
Cash and Short Terms $2B $11.5B $24.7B $16.6B $12.4B
Total Debt $9.5B $8.8B $8.3B $10.8B $19.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $7.4B $25.6B $26.4B $13.4B $11.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $8.5B $26.4B $29.6B $17.1B $13.7B
 
Property Plant And Equipment $1.6B $2.4B $2.6B $2.6B $2.8B
Long-Term Investments $27.6B $32.3B $32.1B $34B $32.4B
Goodwill $510.4M $237.1M $200.9M $209.2M $189.9M
Other Intangibles $265.3M $317.6M $279.6M $396.5M $573.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $104B $155.6B $160.2B $151.8B $156.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.2B $1.4B $3.1B $3.3B $2.3B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $97.6B $147.6B $152.3B $142.3B $144.2B
 
Common Stock $1.8B $2.4B $2.1B $2.2B $2.4B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $161.1M $178.7M $171.6M $200.9M $227.5M
Total Equity $6.4B $8.1B $7.9B $9.6B $12.1B
 
Total Liabilities and Equity $104B $155.6B $160.2B $151.8B $156.3B
Cash and Short Terms $7.4B $25.6B $26.4B $13.4B $11.1B
Total Debt $10.9B $8.6B $9B $17.2B $22.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $424.9M $270.6M $621.3M $1.5B $1.6B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $423M -$731.9M $1.5B $13.5B -$3.7B
 
Capital Expenditures $181.4M $269.3M $291.3M $352.9M $413M
Cash Acquisitions -$246.5M -$9.1M -$617.6M $291M -$4.2M
Cash From Investing -$420.9M -$254.8M -$879.3M -$18M -$340M
 
Dividends Paid (Ex Special Dividend) -$83.4M -$3.7M -$72.3M -$96.3M -$196M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$3.6M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $118.1M $882.7M -$75.9M -$90.2M -$193.1M
 
Beginning Cash (CF) $514.7M $1.1B $1B $1.4B $15.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $120.2M -$104M $541.5M $13.4B -$4.2B
Ending Cash (CF) $634.7M $969.7M $1.5B $14.8B $10.9B
 
Levered Free Cash Flow $241.6M -$1B $1.2B $13.1B -$4.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $39.4M $132.4M $58.1M $75.2M $128.8M
Cash Acquisitions -- -$627.1M $293.8M -$3.1M $114.1M
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -$3.5M -$73.6M -$97.2M -$197.4M -$483.2M
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $112.9M $604.8M $1.5B $768.3M $779.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$84.8M $1B $54.4M -$5.9B -$1.7B
 
Capital Expenditures $39.4M $132.4M $58.1M $75.2M $128.8M
Cash Acquisitions -- -$627.1M $293.8M -$3.1M $114.1M
Cash From Investing -$28.2M -$750.5M $241.5M -$61.5M $13.7M
 
Dividends Paid (Ex Special Dividend) -$3.5M -$73.6M -$97.2M -$197.4M -$483.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$329.3K -- -- -- $533.3M
Cash From Financing -$3.9M -$73.5M -$95M -$194.9M $44.6M
 
Beginning Cash (CF) $624.4M $581.1M $1.4B $15.3B $10.9B
Foreign Exchange Rate Adjustment $172.9K -$235K -$518.7K $60K -$126K
Additions / Reductions -$116.9M $220M $200.9M -$6.1B -$1.6B
Ending Cash (CF) $507.6M $800.9M $1.6B $9.1B $9.2B
 
Levered Free Cash Flow -$124.2M $911.6M -$3.7M -$5.9B -$1.8B

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 3.65% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.9% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.4% over the past day.

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

Show me the best stock