Financhill
Buy
60

BKR Quote, Financials, Valuation and Earnings

Last price:
$40.82
Seasonality move :
7.13%
Day range:
$40.52 - $41.12
52-week range:
$28.32 - $45.17
Dividend yield:
2.06%
P/E ratio:
18.30x
P/S ratio:
1.50x
P/B ratio:
2.49x
Volume:
3.3M
Avg. volume:
5.9M
1-year change:
18.3%
Market cap:
$40.4B
Revenue:
$25.5B
EPS (TTM):
$2.23
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $23.8B $20.7B $20.5B $21.2B $25.5B
Revenue Growth (YoY) 4.2% -13.14% -0.98% 3.19% 20.56%
 
Cost of Revenues $19.4B $17.5B $16.5B $16.8B $20.3B
Gross Profit $4.4B $3.2B $4B $4.4B $5.3B
Gross Profit Margin 18.59% 15.45% 19.75% 20.8% 20.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.8B $2.4B $2.5B $2.5B $2.6B
Other Inc / (Exp) -$610M -$15.7B -$852M -$1.6B $231M
Operating Expenses $2.8B $2.4B $2.5B $2.5B $2.6B
Operating Income $1.6B $795M $1.6B $1.9B $2.6B
 
Net Interest Expenses $237M $264M $299M $252M $216M
EBT. Incl. Unusual Items $753M -$15.2B $428M $22M $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $482M $559M $758M $600M $685M
Net Income to Company $271M -$15.8B -$330M -$578M $2B
 
Minority Interest in Earnings -$143M $5.8B $111M -$23M -$27M
Net Income to Common Excl Extra Items $128M -$9.9B -$219M -$601M $1.9B
 
Basic EPS (Cont. Ops) $0.23 -$14.73 -$0.27 -$0.61 $1.93
Diluted EPS (Cont. Ops) $0.23 -$14.73 -$0.27 -$0.61 $1.91
Weighted Average Basic Share $555M $675M $824M $987M $1B
Weighted Average Diluted Share $557M $675M $824M $987M $1B
 
EBITDA $2.4B -$13.6B $1.8B $1.3B $4B
EBIT $990M -$14.9B $727M $274M $2.9B
 
Revenue (Reported) $23.8B $20.7B $20.5B $21.2B $25.5B
Operating Income (Reported) $1.6B $795M $1.6B $1.9B $2.6B
Operating Income (Adjusted) $990M -$14.9B $727M $274M $2.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5B $5.1B $5.4B $6.6B $6.9B
Revenue Growth (YoY) -14.16% 0.87% 5.42% 23.69% 4.02%
 
Cost of Revenues $4.3B $4.1B $4.2B $5.3B $5.4B
Gross Profit $757M $1B $1.1B $1.3B $1.5B
Gross Profit Margin 14.99% 19.83% 20.94% 20.22% 22.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $565M $607M $620M $627M $612M
Other Inc / (Exp) -$390M -$127M -$295M $92M $134M
Operating Expenses $565M $607M $620M $627M $612M
Operating Income $192M $403M $504M $716M $930M
 
Net Interest Expenses $66M $67M $65M $49M $55M
EBT. Incl. Unusual Items -$264M $209M $144M $759M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6M $193M $153M $235M $235M
Net Income to Company -$270M $16M -$9M $524M $773M
 
Minority Interest in Earnings $100M -$8M -$8M -$6M -$8M
Net Income to Common Excl Extra Items -$170M $8M -$17M $518M $766M
 
Basic EPS (Cont. Ops) -$0.25 $0.01 -$0.02 $0.51 $0.77
Diluted EPS (Cont. Ops) -$0.25 $0.01 -$0.02 $0.51 $0.77
Weighted Average Basic Share $676M $851M $1B $1B $993M
Weighted Average Diluted Share $676M $857M $1B $1B $999M
 
EBITDA $118M $538M $464M $1.1B $1.3B
EBIT -$198M $276M $209M $808M $1.1B
 
Revenue (Reported) $5B $5.1B $5.4B $6.6B $6.9B
Operating Income (Reported) $192M $403M $504M $716M $930M
Operating Income (Adjusted) -$198M $276M $209M $808M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $21.6B $20.5B $20.7B $24.6B $27.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.1B $16.7B $16.5B $19.4B $21.5B
Gross Profit $3.5B $3.9B $4.3B $5.1B $5.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6B $2.4B $2.5B $2.6B $2.5B
Other Inc / (Exp) -$17.1B $91M -$1.1B $195M -$66M
Operating Expenses $2.6B $2.4B $2.5B $2.6B $2.5B
Operating Income $905M $1.4B $1.8B $2.5B $3.3B
 
Net Interest Expenses $257M $275M $283M $235M $188M
EBT. Incl. Unusual Items -$16.4B $1.3B $364M $2.5B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $203M $974M $794M $771M $727M
Net Income to Company -$16.6B $285M -$430M $1.7B $2.3B
 
Minority Interest in Earnings $6.1B -$145M -$61M -$21M -$29M
Net Income to Common Excl Extra Items -$10.5B $140M -$491M $1.7B $2.2B
 
Basic EPS (Cont. Ops) -$16.14 $0.24 -$0.45 $1.67 $2.25
Diluted EPS (Cont. Ops) -$16.14 $0.23 -$0.46 $1.66 $2.23
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$14.8B $2.7B $1.7B $3.8B $4.3B
EBIT -$16.2B $1.5B $647M $2.7B $3.2B
 
Revenue (Reported) $21.6B $20.5B $20.7B $24.6B $27.3B
Operating Income (Reported) $905M $1.4B $1.8B $2.5B $3.3B
Operating Income (Adjusted) -$16.2B $1.5B $647M $2.7B $3.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $15.2B $15B $15.3B $18.7B $20.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13B $12.2B $12.2B $14.9B $16.2B
Gross Profit $2.2B $2.8B $3.1B $3.8B $4.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $1.8B $1.9B $2B $1.9B
Other Inc / (Exp) -$16.9B -$1.1B -$1.3B $478M $180M
Operating Expenses $1.8B $1.8B $1.9B $2B $1.9B
Operating Income $360M $1B $1.2B $1.8B $2.4B
 
Net Interest Expenses $194M $206M $189M $171M $143M
EBT. Incl. Unusual Items -$16.7B -$261M -$324M $2.1B $2.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10M $405M $442M $614M $656M
Net Income to Company -$16.7B -$666M -$766M $1.5B $1.8B
 
Minority Interest in Earnings $6.1B $154M -$18M -$15M -$18M
Net Income to Common Excl Extra Items -$10.6B -$512M -$784M $1.5B $1.8B
 
Basic EPS (Cont. Ops) -$16.21 -$0.68 -$0.78 $1.49 $1.81
Diluted EPS (Cont. Ops) -$16.21 -$0.68 -$0.78 $1.48 $1.80
Weighted Average Basic Share $2B $2.4B $2.9B $3B $3B
Weighted Average Diluted Share $2B $2.4B $3B $3.1B $3B
 
EBITDA -$15.5B $777M $671M $3.1B $3.5B
EBIT -$16.5B -$55M -$135M $2.3B $2.6B
 
Revenue (Reported) $15.2B $15B $15.3B $18.7B $20.5B
Operating Income (Reported) $360M $1B $1.2B $1.8B $2.4B
Operating Income (Adjusted) -$16.5B -$55M -$135M $2.3B $2.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $3.2B $4.1B $3.9B $2.5B $2.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.4B $4.7B $4.7B $5.1B $6B
Inventory $4.6B $4.4B $4B $4.6B $5.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $949M $2.3B $1.6B $1.6B $1.5B
Total Current Assets $15.2B $16.5B $15.1B $14.6B $16.3B
 
Property Plant And Equipment $6.2B $5.4B $4.9B $4.5B $4.9B
Long-Term Investments -- -- -- -- --
Goodwill $20.7B $6B $6B $5.9B $6.1B
Other Intangibles $5.4B $4.4B $4.1B $4.2B $4.1B
Other Long-Term Assets $3B $2.9B $2.9B $2.8B $3B
Total Assets $53.4B $38B $35.3B $34.2B $36.9B
 
Accounts Payable $4.3B $3.5B $3.7B $4.3B $4.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $321M $88M $40M $29M $148M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.6B $2.4B $2.1B $2.3B $2.8B
Total Current Liabilities $10B $10.2B $9.1B $11.1B $13B
 
Long-Term Debt $6.3B $6.7B $6.7B $6B $5.9B
Capital Leases -- -- -- -- --
Total Liabilities $18.9B $19.8B $18.6B $19.7B $21.4B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$1.6B -$1.8B -$2.4B -$3B -$2.8B
Common Equity $21.9B $12.9B $14.8B $14.4B $15.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $12.6B $5.3B $1.9B $131M $151M
Total Equity $34.5B $18.2B $16.7B $14.5B $15.5B
 
Total Liabilities and Equity $53.4B $38B $35.3B $34.2B $36.9B
Cash and Short Terms $3.2B $4.1B $3.9B $2.5B $2.6B
Total Debt $6.6B $7.6B $6.7B $6.7B $6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4.1B $3.9B $2.9B $3.2B $2.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.7B $4.6B $4.7B $5.6B $5.9B
Inventory $4.5B $4.1B $4.1B $5B $5.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $925M $1.5B $1.8B $1.5B $1.7B
Total Current Assets $15.2B $14.9B $14.3B $16.2B $16.6B
 
Property Plant And Equipment $5.5B $5B $4.4B $4.8B $5.2B
Long-Term Investments -- -- -- -- --
Goodwill $5.9B $6B $5.4B $6B $6.2B
Other Intangibles $4.4B $4.2B $4B $4.1B $4B
Other Long-Term Assets $3B $3B $2.8B $3B $3.1B
Total Assets $37.3B $35.8B $33.2B $36.6B $37.5B
 
Accounts Payable $3.5B $3.5B $3.8B $4.1B $4.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $163M $56M $43M $802M $52M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.6B $2.5B $2.4B $2.6B $2.6B
Total Current Liabilities $10.6B $9.4B $9.5B $12.7B $12.8B
 
Long-Term Debt $6.8B $6.7B $6.6B $5.9B $6B
Capital Leases -- -- -- -- --
Total Liabilities $20.1B $18.7B $18.8B $21.2B $21.2B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$1.8B -$2.1B -$3.1B -$2.9B -$2.8B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.7B $2.9B $223M $145M $154M
Total Equity $17.2B $17B $14.4B $15.4B $16.3B
 
Total Liabilities and Equity $37.3B $35.8B $33.2B $36.6B $37.5B
Cash and Short Terms $4.1B $3.9B $2.9B $3.2B $2.7B
Total Debt $7.7B $6.8B $6.7B $6.7B $6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $271M -$15.8B -$330M -$578M $2B
Depreciation & Amoritzation $1.4B $1.3B $1.1B $1.1B $1.1B
Stock-Based Compensation -- $210M $205M $207M $197M
Change in Accounts Receivable -$643M $611M $136M -$701M -$1.2B
Change in Inventories -$200M -$80M $170M -$885M -$461M
Cash From Operations $2.1B $1.3B $2.4B $1.9B $3.1B
 
Capital Expenditures $1.2B $974M $856M $989M $1.2B
Cash Acquisitions -$99M $130M -$17M -$767M -$8M
Cash From Investing -$1B -$618M -$463M -$1.6B -$817M
 
Dividends Paid (Ex Special Dividend) -$745M -$744M -$749M -$743M -$786M
Special Dividend Paid
Long-Term Debt Issued $525M $1.2B $1.3B -- --
Long-Term Debt Repaid -$1.1B -$246M -$2.1B -- -$651M
Repurchase of Common Stock -$250M -- -$434M -$828M -$538M
Other Financing Activities $48M -$22M -$65M -$21M -$53M
Cash From Financing -$1.5B $225M -$2.1B -$1.6B -$2B
 
Beginning Cash (CF) $3.7B $3.2B $4.1B $3.9B $2.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$453M $911M -$232M -$1.3B $217M
Ending Cash (CF) $3.2B $4.1B $3.9B $2.5B $2.6B
 
Levered Free Cash Flow $886M $330M $1.5B $899M $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$270M $16M -$9M $524M $773M
Depreciation & Amoritzation $316M $262M $255M $268M $278M
Stock-Based Compensation -- -- $53M $50M $53M
Change in Accounts Receivable -$71M $107M -$84M -$178M $197M
Change in Inventories $92M $32M -$218M -$78M -$26M
Cash From Operations $219M $416M $597M $810M $1B
 
Capital Expenditures $199M $198M $226M $281M $300M
Cash Acquisitions -- -- -- -$19M --
Cash From Investing -$114M -$82M -$150M -$89M -$269M
 
Dividends Paid (Ex Special Dividend) -$186M -$188M -$182M -$202M -$209M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$21M -$15M -- -- -$9M
Repurchase of Common Stock -- -$106M -$265M -$120M -$152M
Other Financing Activities $6M $9M $18M $11M $6M
Cash From Financing -$201M -$300M -$429M -$311M -$364M
 
Beginning Cash (CF) $4.1B $3.9B $2.9B $2.8B $2.3B
Foreign Exchange Rate Adjustment $25M -$21M -$95M -$14M $3M
Additions / Reductions -$96M $34M $18M $410M $377M
Ending Cash (CF) $4.1B $3.9B $2.9B $3.2B $2.7B
 
Levered Free Cash Flow $20M $218M $371M $529M $710M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$16.6B $285M -$430M $1.7B $2.3B
Depreciation & Amoritzation $1.4B $1.1B $1.1B $1.1B $1.1B
Stock-Based Compensation -- -- $155M $200M $203M
Change in Accounts Receivable $267M $608M -$916M -$872M -$419M
Change in Inventories -$59M $254M -$607M -$669M -$201M
Cash From Operations $2.3B $2B $1.8B $3B $3.1B
 
Capital Expenditures $1.2B $763M $986M $1.1B $1.3B
Cash Acquisitions -- -- -$86M -$689M --
Cash From Investing -$937M -$279M -$831M -$1.5B -$1.1B
 
Dividends Paid (Ex Special Dividend) -$743M -$749M -$722M -$793M -$828M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.1B -$968M -- -- --
Repurchase of Common Stock -- -$106M -$1.1B -$320M -$795M
Other Financing Activities -$8M -$31M -$75M -$43M -$52M
Cash From Financing -$44M -$1.9B -$1.9B -$1.2B -$2.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B -$156M -$922M $385M -$499M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $1.2B $778M $1.9B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$16.7B -$666M -$766M $1.5B $1.8B
Depreciation & Amoritzation $1B $832M $806M $813M $844M
Stock-Based Compensation -- -- $155M $148M $154M
Change in Accounts Receivable $489M $486M -$566M -$737M $41M
Change in Inventories -$183M $151M -$626M -$410M -$150M
Cash From Operations $927M $1.6B $990M $2.1B $2.1B
 
Capital Expenditures $801M $590M $720M $868M $925M
Cash Acquisitions -- -- -$86M -$8M --
Cash From Investing -$551M -$212M -$580M -$503M -$799M
 
Dividends Paid (Ex Special Dividend) -$558M -$563M -$536M -$586M -$628M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $500M -- -- -- --
Long-Term Debt Repaid -$170M -$892M -- -- -$134M
Repurchase of Common Stock -- -$106M -$727M -$219M -$476M
Other Financing Activities -$15M -$24M -$34M -$56M -$55M
Cash From Financing $494M -$1.6B -$1.3B -$861M -$1.3B
 
Beginning Cash (CF) $10.4B $12.4B $10B $7.7B $7.6B
Foreign Exchange Rate Adjustment -$58M -$9M -$115M -$53M -$32M
Additions / Reductions $870M -$197M -$887M $766M $50M
Ending Cash (CF) $11.2B $12.2B $9B $8.4B $7.7B
 
Levered Free Cash Flow $126M $1B $270M $1.3B $1.2B

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

GET BETTER TRADE IDEAS

Popular

Will Tesla Go Up or Down in 2025?
Will Tesla Go Up or Down in 2025?

The last few months have been exciting for Tesla and…

Why Is Coinbase Stock Going Down?
Why Is Coinbase Stock Going Down?

Every way you look at it, Coinbase has had a…

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…

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: 115x

Buy
54
Is MSFT Stock a Buy?

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

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