Financhill
Sell
24

BG Quote, Financials, Valuation and Earnings

Last price:
$79.53
Seasonality move :
1.72%
Day range:
$79.02 - $80.22
52-week range:
$75.75 - $114.92
Dividend yield:
3.4%
P/E ratio:
10.09x
P/S ratio:
0.21x
P/B ratio:
1.10x
Volume:
1.4M
Avg. volume:
1.6M
1-year change:
-15.83%
Market cap:
$11.1B
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

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock