Financhill
Sell
38

BMWKY Quote, Financials, Valuation and Earnings

Last price:
$27.28
Seasonality move :
0.34%
Day range:
$27.03 - $27.28
52-week range:
$23.00 - $41.65
Dividend yield:
7.92%
P/E ratio:
5.84x
P/S ratio:
0.29x
P/B ratio:
0.50x
Volume:
179.9K
Avg. volume:
165.7K
1-year change:
-26.67%
Market cap:
$51.1B
Revenue:
$168.3B
EPS (TTM):
$4.67
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $116.7B $113B $131.6B $150.4B $168.3B
Revenue Growth (YoY) 2.01% -3.1% 16.42% 14.27% 11.93%
 
Cost of Revenues $96.4B $97.5B $105.6B $124.5B $136.2B
Gross Profit $20.2B $15.5B $26B $25.9B $32.1B
Gross Profit Margin 17.33% 13.72% 19.77% 17.23% 19.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.5B $10B $10.9B $11.2B $11.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $11.7B $10.1B $10.1B $10.9B $12.1B
Operating Income $8.5B $5.4B $15.9B $15B $20B
 
Net Interest Expenses $358.2M $390.6M $35.5M -- --
EBT. Incl. Unusual Items $8B $6B $19B $24.8B $18.5B
Earnings of Discontinued Ops. $49.3M -- -- -- --
Income Tax Expense $2.4B $1.6B $4.3B $5.2B $5.3B
Net Income to Company $8B $6B $19B $24.8B $18.5B
 
Minority Interest in Earnings -$119.8M -$93.6M -$95.8M -$676M -$947.3M
Net Income to Common Excl Extra Items $5.5B $4.3B $14.7B $18.9B $12.2B
 
Basic EPS (Cont. Ops) $2.78 $2.18 $7.40 $9.59 $6.37
Diluted EPS (Cont. Ops) $2.78 $2.18 $7.40 $9.59 $6.37
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.8B $1.7B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.8B $1.7B
 
EBITDA $15.3B $13.5B $27B $34.1B $28.9B
EBIT $8.5B $6.5B $19.3B $25B $19.2B
 
Revenue (Reported) $116.7B $113B $131.6B $150.4B $168.3B
Operating Income (Reported) $8.5B $5.4B $15.9B $15B $20B
Operating Income (Adjusted) $8.5B $6.5B $19.3B $25B $19.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $30.7B $32.4B $37.5B $41.9B $35.6B
Revenue Growth (YoY) 3.66% 5.38% 15.62% 11.81% -14.88%
 
Cost of Revenues $26B $26.3B $31.2B $34.3B $31B
Gross Profit $4.7B $6.1B $6.3B $7.5B $4.7B
Gross Profit Margin 15.28% 18.93% 16.76% 18% 13.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5B $2.6B $2.6B $2.8B $2.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.4B $2.7B $2.6B $2.8B $2.8B
Operating Income $2.2B $3.4B $3.7B $4.7B $1.9B
 
Net Interest Expenses -- -- -- $302.7M $954.6M
EBT. Incl. Unusual Items $2.9B $4B $4.1B $4.4B $921.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $758.9M $982.2M $931.8M $1.2B $398.1M
Net Income to Company $2.9B $3.8B $3.2B $4.4B $1.1B
 
Minority Interest in Earnings -$33.9M -$23.6M -$396.9M -$276.6M -$95.7M
Net Income to Common Excl Extra Items $2.1B $3B $2.8B $2.9B $427.8M
 
Basic EPS (Cont. Ops) $1.06 $1.53 $1.43 $1.52 $0.23
Diluted EPS (Cont. Ops) $1.06 $1.53 $1.43 $1.52 $0.23
Weighted Average Basic Share $2B $2B $2B $1.9B $1.8B
Weighted Average Diluted Share $2B $2B $2B $1.9B $1.8B
 
EBITDA $4.7B $6.1B $5.9B $6.9B $3.5B
EBIT $3B $4.1B $3.7B $4.6B $1.1B
 
Revenue (Reported) $30.7B $32.4B $37.5B $41.9B $35.6B
Operating Income (Reported) $2.2B $3.4B $3.7B $4.7B $1.9B
Operating Income (Adjusted) $3B $4.1B $3.7B $4.6B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $110.9B $134.3B $141.9B $162.5B $161.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $95.5B $108.9B $116.7B $131.8B $134B
Gross Profit $15.4B $25.3B $25.2B $30.6B $27.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10B $10.6B $11B $11.7B $12.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $9.6B $9.7B $11.1B $11.6B $12.3B
Operating Income $5.8B $15.6B $14.1B $19B $15.2B
 
Net Interest Expenses $493.5M -- -- $9.8B $178M
EBT. Incl. Unusual Items $5.7B $18.5B $25.4B $17.9B $13.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6B $4.2B $4.9B $5.3B $4.1B
Net Income to Company $5.8B $18B $23.9B $19B $13.6B
 
Minority Interest in Earnings -$107.9M -$93.3M -$687.4M -$699.2M -$611.9M
Net Income to Common Excl Extra Items $4B $14.1B $19.8B $11.9B $8.8B
 
Basic EPS (Cont. Ops) $2.01 $7.14 $9.97 $6.18 $4.67
Diluted EPS (Cont. Ops) $2.01 $7.14 $9.97 $6.18 $4.67
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $13.1B $26.6B $33.5B $38.3B $23.8B
EBIT $6.2B $18.9B $25.1B $28.5B $14.4B
 
Revenue (Reported) $110.9B $134.3B $141.9B $162.5B $161.5B
Operating Income (Reported) $5.8B $15.6B $14.1B $19B $15.2B
Operating Income (Adjusted) $6.2B $18.9B $25.1B $28.5B $14.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $78.4B $99.1B $109.4B $122B $115.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $68.4B $79.4B $90.6B $98.4B $96.2B
Gross Profit $10B $19.7B $18.9B $23.7B $19B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7B $7.6B $7.7B $8.2B $8.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7B $6.6B $7.7B $8.4B $8.5B
Operating Income $3B $13.1B $11.2B $15.2B $10.4B
 
Net Interest Expenses $760.2M -- -- $539M $954.6M
EBT. Incl. Unusual Items $3.4B $15.8B $22B $14.5B $9.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $909.2M $3.5B $4.2B $4.2B $3B
Net Income to Company $3.5B $15.5B $20.4B $14.6B $9.7B
 
Minority Interest in Earnings -$75.8M -$75.4M -$666.8M -$703.3M -$368.5M
Net Income to Common Excl Extra Items $2.4B $12.2B $17.2B $9.6B $6.3B
 
Basic EPS (Cont. Ops) $1.24 $6.14 $8.68 $5.02 $3.32
Diluted EPS (Cont. Ops) $1.24 $6.14 $8.68 $5.02 $3.32
Weighted Average Basic Share $5.9B $5.9B $5.9B $5.8B $5.6B
Weighted Average Diluted Share $5.9B $5.9B $5.9B $5.8B $5.6B
 
EBITDA $8.8B $21.7B $28.2B $22.2B $17.1B
EBIT $3.7B $16B $21.7B $14.9B $10.1B
 
Revenue (Reported) $78.4B $99.1B $109.4B $122B $115.2B
Operating Income (Reported) $3B $13.1B $11.2B $15.2B $10.4B
Operating Income (Adjusted) $3.7B $16B $21.7B $14.9B $10.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $13.5B $16.6B $18.1B $18.1B $19.2B
Short Term Investments $6.7B $6.3B $6.6B $5.5B $4.6B
Accounts Receivable, Net $49.2B $47.4B $43B $42.3B $45.3B
Inventory $17.1B $17.7B $17.6B $21.2B $26.2B
Prepaid Expenses $707.9M $618.7M $440.4M $277.8M $12.2M
Other Current Assets $13B $11.2B $10.1B $10.3B $8.4B
Total Current Assets $101.5B $100.6B $97.6B $98.9B $105B
 
Property Plant And Equipment $73.8B $78.5B $76B $80.4B $86.6B
Long-Term Investments -- -- -- -- --
Goodwill $425.7M $466.2M $430.2M $1.7B $1.6B
Other Intangibles $12.7B $14.7B $14.3B $21.7B $20.5B
Other Long-Term Assets $1.5B $1.5B $1.5B $1.1B $1.7B
Total Assets $255.4B $266.5B $259.9B $264.8B $277.3B
 
Accounts Payable $11.4B $10.6B $12.4B $15.1B $17.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $609.4M $605.1M $537.8M $571.6M $535M
Other Current Liabilities $20.1B $19.8B $19B $22.6B $20.7B
Total Current Liabilities $92.6B $88.5B $86.6B $90.5B $96.2B
 
Long-Term Debt $70.8B $74.3B $63.1B $47.2B $48.2B
Capital Leases -- -- -- -- --
Total Liabilities $188.3B $190.8B $174.8B $166.9B $174.6B
 
Common Stock $738.2M $811.8M $748.4M $711M $706.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $66.5B $74.9B $84.2B $93.4B $99B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $653.1M $773.6M $867.3M $4.5B $3.7B
Total Equity $67.1B $75.7B $85.1B $97.9B $102.7B
 
Total Liabilities and Equity $255.4B $266.5B $259.9B $264.8B $277.3B
Cash and Short Terms $20.2B $22.9B $24.7B $23.6B $23.7B
Total Debt $107.3B $104.6B $92.1B $73.8B $76.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $20.9B $20.4B $24B $24.5B $19.9B
Short Term Investments $6B $6.6B $5.4B $4.3B $3.3B
Accounts Receivable, Net $44.7B $42.9B $39.2B $41.7B $45.6B
Inventory $18.9B $17.2B $21.5B $27.6B $32.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $11.1B $9.1B $8.7B $8.9B $8.6B
Total Current Assets $103.2B $96.9B $99.3B $108B $111.1B
 
Property Plant And Equipment $74.6B $75.8B $74.8B $80.4B $92B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.5B $1.5B $1.2B $1.5B $1.6B
Total Assets $259.7B $260.2B $256.5B $270.2B $292.5B
 
Accounts Payable $11.6B $11.1B $15.1B $17.5B $17.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $19.3B $16.6B $20.2B $20.7B $19.7B
Total Current Liabilities $91B $85.7B $89.5B $96.6B $100.6B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $188.9B $176.3B $165.9B $171.8B $188.3B
 
Common Stock $773.7M $765.5M $649.7M $676.4M $713.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $724.4M $828.2M $5.5B $4.8B $2.9B
Total Equity $70.8B $83.9B $90.5B $98.4B $104.3B
 
Total Liabilities and Equity $259.7B $260.2B $256.5B $270.2B $292.5B
Cash and Short Terms $26.9B $27B $29.4B $28.7B $23.2B
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $8B $6B $19B $24.8B $18.5B
Depreciation & Amoritzation $6.7B $7B $7.7B $9B $9.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$4B $5B $1.3B $1B -$4.1B
Change in Inventories -$1.7B $422.6M -$666.1M -$121.3M -$4.5B
Cash From Operations $4.1B $15.1B $18.8B $24.8B $19B
 
Capital Expenditures $7.7B $7B $7.8B $9.5B $11.8B
Cash Acquisitions -- -- -- $3.8B --
Cash From Investing -$8.2B -$4.2B -$7.6B -$5B -$10.3B
 
Dividends Paid (Ex Special Dividend) -$2.6B -$1.9B -$1.5B -$4B -$5.9B
Special Dividend Paid
Long-Term Debt Issued $168.5B $187.8B $22.3B $16.9B $22.3B
Long-Term Debt Repaid -$160.6B -$195.9B -$31.3B -$27.5B -$24.3B
Repurchase of Common Stock -- -- -- -$1.3B -$1.3B
Other Financing Activities $341.4M $820M $2.7B -$1.3B $3.6B
Cash From Financing $5.4B -$9.4B -$8B -$19B -$7.4B
 
Beginning Cash (CF) $12.3B $13.7B $16B $16.9B $18.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B $1.6B $3.3B $808.9M $1.2B
Ending Cash (CF) $13.5B $15.5B $18.9B $17.8B $18.8B
 
Levered Free Cash Flow -$3.6B $8.1B $11B $15.3B $7.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.9B $3.8B $3.2B $4.4B $1.1B
Depreciation & Amoritzation $2B $1.9B $2B $2.4B $2.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $552.3M $918.3M -$3B -$562.7M $3.9B
Change in Inventories -- -- -- -- --
Cash From Operations $4.4B $6.4B $7.4B $6.6B -$368.3M
 
Capital Expenditures $1.4B $1.9B $2B $3B $3.9B
Cash Acquisitions -- -- -$207.3M -- --
Cash From Investing -$833.3M -$1.7B -$1.8B -$1.8B -$3.8B
 
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 -$3.2B -$670.1M -$3.4B -$88.5M $4.3B
 
Beginning Cash (CF) $19.5B $17.2B $23.7B $20.2B $19.2B
Foreign Exchange Rate Adjustment $116M -$85M -$228.9M $253.9M -$189.9M
Additions / Reductions $399.6M $4B $2.1B $4.7B $127.4M
Ending Cash (CF) $20.9B $20.8B $24.6B $25.2B $19.6B
 
Levered Free Cash Flow $3B $4.6B $5.3B $3.6B -$4.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $5.8B $18B $23.9B $19B $13.6B
Depreciation & Amoritzation $7.2B $7.3B $8.2B $10.2B $9.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$1.9B -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $13.5B $19.6B $21.2B $22.8B $6B
 
Capital Expenditures $6.8B $7.3B $8.3B $11.7B $13.7B
Cash Acquisitions -- -- $3.6B $169.4M --
Cash From Investing -$3.8B -$7.2B -$4B -$10.2B -$12.8B
 
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 -$4B -$12.4B -$10.7B -$12.7B $1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.7B -$74.6M $6.6B -$100.3M -$5.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6.7B $12.3B $12.9B $11.1B -$7.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.5B $15.5B $20.4B $14.6B $9.7B
Depreciation & Amoritzation $5.3B $5.7B $6.2B $7.3B $7.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $6.8B $0 -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $12.3B $16.8B $19.2B $17.1B $4.1B
 
Capital Expenditures $4.4B $4.7B $5.2B $7.3B $9.3B
Cash Acquisitions -- -- $3.6B -- --
Cash From Investing -$1.6B -$4.7B -$1.1B -$6.2B -$8.7B
 
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 -$4.1B -$7.1B -$9.8B -$3.5B $5.1B
 
Beginning Cash (CF) $48.2B $52.6B $64.8B $56.8B $56.3B
Foreign Exchange Rate Adjustment $139.2M -$189.8M $201.5M -$619.5M -$20.9M
Additions / Reductions $6.6B $5B $8.3B $7.4B $527.9M
Ending Cash (CF) $55.8B $57B $71.5B $63.9B $57B
 
Levered Free Cash Flow $7.9B $12.1B $14B $9.8B -$5.2B

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock