Financhill
Buy
57

BN Quote, Financials, Valuation and Earnings

Last price:
$58.16
Seasonality move :
5.03%
Day range:
$57.88 - $58.57
52-week range:
$38.18 - $62.44
Dividend yield:
0.55%
P/E ratio:
123.62x
P/S ratio:
0.99x
P/B ratio:
2.07x
Volume:
1.4M
Avg. volume:
2.2M
1-year change:
51.16%
Market cap:
$87.8B
Revenue:
$95.9B
EPS (TTM):
$0.47
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $67.8B $62.8B $75.7B $92.8B $95.9B
Revenue Growth (YoY) 19.47% -7.48% 20.68% 22.5% 3.4%
 
Cost of Revenues $52.7B $53.2B $64B $78.5B $81.4B
Gross Profit $15.1B $9.6B $11.7B $14.3B $14.5B
Gross Profit Margin 22.26% 15.26% 15.49% 15.37% 15.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3B -$717M $10.7B $3.2B $7.2B
Operating Expenses $5B $101M $116M $122M $69M
Operating Income $10.1B $9.5B $11.6B $14.1B $14.4B
 
Net Interest Expenses $7.2B $7.2B $7.6B $10.7B $15.5B
EBT. Incl. Unusual Items $5.8B $1.5B $14.7B $6.7B $6.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $495M $837M $2.3B $1.5B $1B
Net Income to Company $5.4B $707M $12.4B $5.2B $5.1B
 
Minority Interest in Earnings -$2.5B -$841M -$8.4B -$3.1B -$4B
Net Income to Common Excl Extra Items $2.8B -$134M $4B $2.1B $1.1B
 
Basic EPS (Cont. Ops) $1.78 -$0.12 $2.47 $1.22 $0.62
Diluted EPS (Cont. Ops) $1.73 -$0.12 $2.39 $1.19 $0.61
Weighted Average Basic Share $1.5B $1.5B $1.5B $1.6B $1.6B
Weighted Average Diluted Share $1.5B $1.5B $1.6B $1.6B $1.6B
 
EBITDA $18B $14.5B $28.8B $25B $30.7B
EBIT $13.1B $8.8B $22.3B $17.4B $21.6B
 
Revenue (Reported) $67.8B $62.8B $75.7B $92.8B $95.9B
Operating Income (Reported) $10.1B $9.5B $11.6B $14.1B $14.4B
Operating Income (Adjusted) $13.1B $8.8B $22.3B $17.4B $21.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $16.2B $19.2B $23.4B $24.4B $20.6B
Revenue Growth (YoY) -9.1% 18.46% 21.67% 4.37% -15.62%
 
Cost of Revenues $12.4B $16.4B $19.8B $21.1B $15.3B
Gross Profit $3.9B $2.9B $3.7B $3.4B $5.3B
Gross Profit Margin 23.86% 14.96% 15.59% 13.72% 25.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $142M $2.5B $495M $1B $729M
Operating Expenses $1.5B $27M $30M $16M $20M
Operating Income $2.4B $2.9B $3.6B $3.3B $5.3B
 
Net Interest Expenses $1.8B $1.9B $2.9B $4.1B $4.3B
EBT. Incl. Unusual Items $767M $3.4B $1.2B $276M $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $225M $717M $525M $241M $138M
Net Income to Company $542M $2.7B $716M $35M $1.5B
 
Minority Interest in Earnings -$370M -$1.9B -$293M $195M -$1.5B
Net Income to Common Excl Extra Items $172M $797M $423M $230M $64M
 
Basic EPS (Cont. Ops) $0.10 $0.49 $0.25 $0.12 $0.01
Diluted EPS (Cont. Ops) $0.10 $0.47 $0.24 $0.12 $0.01
Weighted Average Basic Share $1.5B $1.6B $1.6B $1.6B $1.5B
Weighted Average Diluted Share $1.5B $1.6B $1.6B $1.6B $1.5B
 
EBITDA $4B $7B $6.1B $6.6B $8.4B
EBIT $2.5B $5.3B $4.1B $4.4B $6B
 
Revenue (Reported) $16.2B $19.2B $23.4B $24.4B $20.6B
Operating Income (Reported) $2.4B $2.9B $3.6B $3.3B $5.3B
Operating Income (Adjusted) $2.5B $5.3B $4.1B $4.4B $6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $63.5B $71B $90.3B $95.6B $91.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $48.4B $64.3B $76.7B $81B $74.1B
Gross Profit $15.1B $6.8B $13.7B $14.6B $17B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$944M $9.3B $6.4B $3.3B $5.5B
Operating Expenses $5.7B -$4.1B $119M $86M $72M
Operating Income $9.4B $10.9B $13.6B $14.5B $16.9B
 
Net Interest Expenses $7.2B $7.4B $9.5B $14.7B $16.7B
EBT. Incl. Unusual Items $1.3B $12.8B $10.5B $3B $5.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $794M $2.1B $1.9B $1B $810M
Net Income to Company $530M $10.7B $8.6B $2B $4.9B
 
Minority Interest in Earnings -$461M -$7.3B -$5.1B -$1.9B -$4B
Net Income to Common Excl Extra Items $69M $3.5B $3.5B $115M $908M
 
Basic EPS (Cont. Ops) -$0.02 $2.20 $2.13 -$0.03 $0.48
Diluted EPS (Cont. Ops) -$0.04 $2.13 $2.06 -$0.03 $0.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $14.1B $26.5B $27.4B $26.4B $32.1B
EBIT $8.5B $20.2B $20B $17.8B $22.4B
 
Revenue (Reported) $63.5B $71B $90.3B $95.6B $91.1B
Operating Income (Reported) $9.4B $10.9B $13.6B $14.5B $16.9B
Operating Income (Adjusted) $8.5B $20.2B $20B $17.8B $22.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $45.7B $53.9B $68.6B $71.4B $66.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $34.5B $45.6B $58.3B $60.8B $53.5B
Gross Profit $11.1B $8.3B $10.3B $10.6B $13B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2B $8.1B $3.8B $3.8B $2.1B
Operating Expenses $4.3B $86M $89M $53M $56M
Operating Income $6.8B $8.2B $10.2B $10.5B $13B
 
Net Interest Expenses $5.3B $5.6B $7.4B $11.5B $12.6B
EBT. Incl. Unusual Items -$514M $10.7B $6.5B $2.9B $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $594M $1.8B $1.4B $924M $723M
Net Income to Company -$1.1B $8.9B $5.2B $2B $1.8B
 
Minority Interest in Earnings $331M -$6.1B -$2.8B -$1.5B -$1.5B
Net Income to Common Excl Extra Items -$777M $2.8B $2.4B $431M $209M
 
Basic EPS (Cont. Ops) -$0.53 $1.79 $1.44 $0.20 $0.05
Diluted EPS (Cont. Ops) -$0.53 $1.73 $1.39 $0.20 $0.05
Weighted Average Basic Share $4.5B $4.6B $4.7B $4.7B $4.5B
Weighted Average Diluted Share $4.6B $4.7B $4.9B $4.8B $4.6B
 
EBITDA $9.1B $21B $19.6B $21B $22.4B
EBIT $4.8B $16.3B $13.9B $14.4B $15.1B
 
Revenue (Reported) $45.7B $53.9B $68.6B $71.4B $66.6B
Operating Income (Reported) $6.8B $8.2B $10.2B $10.5B $13B
Operating Income (Adjusted) $4.8B $16.3B $13.9B $14.4B $15.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $6.8B $9.9B $12.7B $14.4B $11.2B
Short Term Investments $3.6B $5.5B $7B $7.6B $5.7B
Accounts Receivable, Net $13.9B $14.2B $16.1B $19.5B $20.3B
Inventory $7.1B $6.3B $8.6B $9.1B $7.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $34.8B $41.9B $56.3B $53.4B $46.7B
 
Property Plant And Equipment $89.3B $100B $115.5B $124.3B $147.6B
Long-Term Investments $49.6B $53.6B $55.7B $66.4B $81.8B
Goodwill $14.6B $14.7B $20.2B $28.7B $34.9B
Other Intangibles $27.7B $24.7B $30.6B $38.4B $39B
Other Long-Term Assets $3.2B $4B $2.9B $3.7B $4.4B
Total Assets $324B $343.7B $391B $441.3B $490.1B
 
Accounts Payable $23.2B $25.9B $29.1B $33.6B $33.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $15.7B $21.3B $31.9B $43.3B $57.6B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.7B $2.4B $3.1B $876M $118M
Total Current Liabilities $40.6B $49.5B $65.1B $77.7B $91.1B
 
Long-Term Debt $127.7B $127.1B $143.1B $170.8B $176.1B
Capital Leases -- -- -- -- --
Total Liabilities $207.1B $221.1B $256.3B $299.4B $321.9B
 
Common Stock $11.5B $11.5B $14.7B $15B $15B
Other Common Equity Adj $382M $774M $7.4B $898M $1.7B
Common Equity $30.9B $31.7B $42.2B $39.6B $41.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $81.8B $86.8B $88.4B $98.1B $122.5B
Total Equity $116.8B $122.6B $134.7B $141.9B $168.2B
 
Total Liabilities and Equity $324B $343.7B $391B $441.3B $490.1B
Cash and Short Terms $10.4B $15.4B $19.7B $22B $16.9B
Total Debt $143.4B $148.4B $175.9B $214.1B $233.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $8.7B $11.3B $11.3B $12.1B $11.8B
Short Term Investments $4.8B $7.4B $7.7B $5B $6.4B
Accounts Receivable, Net $13.8B $15B $20.9B $21.9B $20.5B
Inventory $5.9B $7.1B $8.9B $8B $6.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $37B $44.4B $57.4B $50.1B $52.3B
 
Property Plant And Equipment $89.9B $107.8B $111.5B $136.4B $148.3B
Long-Term Investments $52.1B $53.5B $59.6B $75.7B $88.8B
Goodwill $13.9B $17B $26.5B $33.7B $34.8B
Other Intangibles $25.2B $26.1B $36.7B $40.8B $37.4B
Other Long-Term Assets $4.5B $4.5B $3.3B $4.1B $4.7B
Total Assets $327.1B $365.4B $419.2B $475.8B $508.1B
 
Accounts Payable $23.6B $29.1B $31.3B $32.2B $32.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $24.4B $43B $47.6B $34.7B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.5B $1.8B $2B $1.5B $2.5B
Total Current Liabilities $25.2B $55.6B $77.1B $82.9B $71.4B
 
Long-Term Debt $148.8B $141.7B $160.8B $177.3B $210.4B
Capital Leases -- -- -- -- --
Total Liabilities $213.8B $241.9B $285.2B $312.6B $338.2B
 
Common Stock $11.5B $14.7B $15B $14.9B $15B
Other Common Equity Adj $387M $971M -$222M $7.7B $3.1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $80.2B $80.6B $89.4B $118.8B $123.4B
Total Equity $113.3B $123.6B $134B $163.3B $169.9B
 
Total Liabilities and Equity $327.1B $365.4B $419.2B $475.8B $508.1B
Cash and Short Terms $13.6B $18.8B $19B $17.1B $18.2B
Total Debt $148.8B $166.5B $204.5B $226.6B $247.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $5.4B $707M $12.4B $5.2B $5.1B
Depreciation & Amoritzation $4.9B $5.8B $6.4B $7.7B $9.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6.3B $8.3B $7.9B $8.8B $6.5B
 
Capital Expenditures $3.1B $4B $6.9B $7.2B $8.1B
Cash Acquisitions -$32.6B -$3.6B -$10.6B -$23.5B -$14.5B
Cash From Investing -$36.7B -$13.9B -$21B -$39.7B -$29.8B
 
Dividends Paid (Ex Special Dividend) -$772M -$867M -$1.5B -$1B -$602M
Special Dividend Paid
Long-Term Debt Issued $64.6B $39.8B $81.7B $91B $84.9B
Long-Term Debt Repaid -$43.1B -$34.3B -$63.9B -$61.8B -$72.8B
Repurchase of Common Stock -$283M -$419M -$368M -$686M -$646M
Other Financing Activities $8.2B $6.2B -$6.9B -$982M $12.6B
Cash From Financing $28.7B $8.7B $16.3B $32.5B $19.9B
 
Beginning Cash (CF) $8.4B $6.8B $9.9B $12.7B $14.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.6B $3.2B $2.9B $1.7B -$3.4B
Ending Cash (CF) $6.8B $9.9B $12.7B $14.4B $11.2B
 
Levered Free Cash Flow $3.3B $4.3B $993M $1.5B -$1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $542M $2.7B $716M $35M $1.5B
Depreciation & Amoritzation $1.5B $1.6B $2B $2.2B $2.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.2B $2.2B $2.2B $3.4B $3.4B
 
Capital Expenditures $882M $1.4B $1.9B $2.2B $2.7B
Cash Acquisitions -$4.7B -$1.7B -$10.9B -$6.7B -$4B
Cash From Investing -$7B -$5.9B -$14B -$9.9B -$7.3B
 
Dividends Paid (Ex Special Dividend) -$216M -$240M -$256M -$150M -$167M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8B $22.8B $22.8B $23B $26.8B
Long-Term Debt Repaid -$6.2B -$15.2B -$14.9B -$25.7B -$26.1B
Repurchase of Common Stock -$21M -- -$47M -$218M -$79M
Other Financing Activities $1.9B -$5.5B $1.5B $4.8B $423M
Cash From Financing $3.9B $4.9B $11.1B $6.3B $4.5B
 
Beginning Cash (CF) $9.5B $10.5B $12.2B $12.4B $11.2B
Foreign Exchange Rate Adjustment $58M -$100M -$165M -$171M $108M
Additions / Reductions -$858M $984M -$734M -$169M $467M
Ending Cash (CF) $8.7B $11.3B $11.3B $12.1B $11.8B
 
Levered Free Cash Flow $1.3B $824M $210M $1.3B $663M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $530M $10.7B $8.6B $2B $4.9B
Depreciation & Amoritzation $5.6B $6.2B $7.4B $8.6B $9.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $7.6B $8.4B $8B $8B $5.9B
 
Capital Expenditures $4B $5.5B $7.7B $7.4B $10.7B
Cash Acquisitions -$16.7B $1.1B -$30B -$16.3B -$7.6B
Cash From Investing -$25.7B -$9.9B -$44.5B -$31.4B -$26.3B
 
Dividends Paid (Ex Special Dividend) -$850M -$1.5B -$1B -$712M -$649M
Special Dividend Paid
Long-Term Debt Issued $48.5B $60B $101.6B $87.1B $105.2B
Long-Term Debt Repaid -$36.3B -$49.5B -$69.1B -$78.3B -$81.3B
Repurchase of Common Stock -$480M -$411M -$543M -$737M -$963M
Other Financing Activities $8.9B -$6.8B -$3.1B $15.9B $1.4B
Cash From Financing $19.4B $4.2B $36.7B $23.9B $20.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B $2.5B $273M $492M -$260M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.6B $2.9B $304M $555M -$4.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.1B $8.9B $5.2B $2B $1.8B
Depreciation & Amoritzation $4.3B $4.7B $5.7B $6.6B $7.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $5.5B $5.6B $5.8B $5B $4.4B
 
Capital Expenditures $2.9B $4.3B $5.2B $5.4B $8B
Cash Acquisitions -$5.4B -$758M -$20.1B -$12.9B -$6B
Cash From Investing -$12.8B -$8.8B -$32.2B -$24B -$20.5B
 
Dividends Paid (Ex Special Dividend) -$650M -$1.2B -$769M -$452M -$499M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $26B $46.1B $66B $62B $82.3B
Long-Term Debt Repaid -$20.7B -$35.8B -$41B -$57.5B -$65.9B
Repurchase of Common Stock -$330M -$322M -$497M -$548M -$865M
Other Financing Activities $5.5B -$7.6B -$3.7B $13.2B $2B
Cash From Financing $9.4B $4.9B $25.4B $16.8B $17.1B
 
Beginning Cash (CF) $26.2B $30.2B $36.7B $39.9B $34.2B
Foreign Exchange Rate Adjustment -$228M -$102M -$290M $16M -$192M
Additions / Reductions $2.2B $1.5B -$1.1B -$2.3B $794M
Ending Cash (CF) $28.1B $31.6B $35.3B $37.6B $34.8B
 
Levered Free Cash Flow $2.7B $1.2B $560M -$400M -$3.6B

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