Financhill
Sell
45

BG Quote, Financials, Valuation and Earnings

Last price:
$80.32
Seasonality move :
2.65%
Day range:
$79.69 - $81.20
52-week range:
$67.40 - $114.92
Dividend yield:
3.39%
P/E ratio:
10.19x
P/S ratio:
0.22x
P/B ratio:
1.02x
Volume:
1.7M
Avg. volume:
1.8M
1-year change:
-22.11%
Market cap:
$10.8B
Revenue:
$53.1B
EPS (TTM):
$7.88
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $41.4B $59.2B $67.2B $59.5B $53.1B
Revenue Growth (YoY) 0.64% 42.87% 13.66% -11.44% -10.8%
 
Cost of Revenues $38.6B $55.8B $63.6B $54.7B $49.7B
Gross Profit $2.8B $3.4B $3.7B $4.8B $3.4B
Gross Profit Margin 6.73% 5.69% 5.48% 8.14% 6.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.2B $1.4B $1.7B $1.8B
Other Inc / (Exp) $229M $631M $85M $289M $215M
Operating Expenses $1.4B $1.2B $1.4B $1.7B $1.8B
Operating Income $1.4B $2.1B $2.3B $3.1B $1.6B
 
Net Interest Expenses $243M $195M $332M $368M $308M
EBT. Incl. Unusual Items $1.4B $2.6B $2.1B $3.1B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $248M $398M $388M $714M $336M
Net Income to Company $1.2B $2.2B $1.7B $2.3B $1.2B
 
Minority Interest in Earnings -$20M -$89M -$68M -$94M -$51M
Net Income to Common Excl Extra Items $1.1B $2.1B $1.6B $2.2B $1.1B
 
Basic EPS (Cont. Ops) $7.97 $14.50 $10.83 $15.07 $8.09
Diluted EPS (Cont. Ops) $7.71 $13.64 $10.51 $14.87 $7.99
Weighted Average Basic Share $140.7M $141M $148.7M $148.8M $140.5M
Weighted Average Diluted Share $149.7M $152.4M $153.1M $150.8M $142.2M
 
EBITDA $2.1B $3.2B $2.9B $4B $2.5B
EBIT $1.7B $2.8B $2.5B $3.6B $2B
 
Revenue (Reported) $41.4B $59.2B $67.2B $59.5B $53.1B
Operating Income (Reported) $1.4B $2.1B $2.3B $3.1B $1.6B
Operating Income (Adjusted) $1.7B $2.8B $2.5B $3.6B $2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $13B $15.9B $15.3B $13.4B $11.6B
Revenue Growth (YoY) 41.3% 22.52% -3.48% -12.47% -13.22%
 
Cost of Revenues $11.8B $14.7B $14.1B $12.5B $11B
Gross Profit $1.1B $1.2B $1.2B $876M $597M
Gross Profit Margin 8.85% 7.58% 7.71% 6.53% 5.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $271M $308M $353M $439M $380M
Other Inc / (Exp) $297M $10M $83M -$2M $112M
Operating Expenses $271M $308M $353M $439M $380M
Operating Income $876M $896M $828M $437M $217M
 
Net Interest Expenses $64M $102M $69M $66M $45M
EBT. Incl. Unusual Items $1.1B $804M $842M $369M $284M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $192M $108M $183M $117M $80M
Net Income to Company $917M $696M $659M $252M $204M
 
Minority Interest in Earnings -$86M -$8M -$27M -$8M -$3M
Net Income to Common Excl Extra Items $831M $688M $632M $244M $201M
 
Basic EPS (Cont. Ops) $5.86 $4.83 $4.21 $1.70 $1.50
Diluted EPS (Cont. Ops) $5.52 $4.48 $4.15 $1.68 $1.48
Weighted Average Basic Share $140.3M $142.5M $150.1M $143.5M $134.1M
Weighted Average Diluted Share $150.6M $153.6M $152.3M $145.4M $135.4M
 
EBITDA $1.3B $1B $1.1B $589M $508M
EBIT $1.2B $915M $954M $477M $388M
 
Revenue (Reported) $13B $15.9B $15.3B $13.4B $11.6B
Operating Income (Reported) $876M $896M $828M $437M $217M
Operating Income (Adjusted) $1.2B $915M $954M $477M $388M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $45.2B $62.1B $66.7B $57.6B $51.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $41.4B $58.7B $63B $53.1B $48.2B
Gross Profit $3.8B $3.4B $3.7B $4.5B $3.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.3B $1.4B $1.8B $1.7B
Other Inc / (Exp) $583M $343M $158M $196M $329M
Operating Expenses $1.3B $1.3B $1.4B $1.8B $1.7B
Operating Income $2.4B $2.2B $2.2B $2.7B $1.4B
 
Net Interest Expenses $237M $233M $299M $365M $287M
EBT. Incl. Unusual Items $2.8B $2.3B $2.1B $2.6B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $495M $314M $463M $648M $299M
Net Income to Company $2.3B $1.9B $1.6B $1.9B $1.1B
 
Minority Interest in Earnings -$115M -$12M -$87M -$75M -$46M
Net Income to Common Excl Extra Items $2.2B $1.9B $1.6B $1.9B $1.1B
 
Basic EPS (Cont. Ops) $15.31 $13.46 $10.33 $12.55 $8.05
Diluted EPS (Cont. Ops) $14.57 $12.65 $10.19 $12.40 $7.88
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.5B $3B $2.9B $3.6B $2.4B
EBIT $3B $2.5B $2.5B $3.1B $1.9B
 
Revenue (Reported) $45.2B $62.1B $66.7B $57.6B $51.3B
Operating Income (Reported) $2.4B $2.2B $2.2B $2.7B $1.4B
Operating Income (Adjusted) $3B $2.5B $2.5B $3.1B $1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $13B $15.9B $15.3B $13.4B $11.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.8B $14.7B $14.1B $12.5B $11B
Gross Profit $1.1B $1.2B $1.2B $876M $597M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $271M $308M $353M $439M $380M
Other Inc / (Exp) $297M $10M $83M -$2M $112M
Operating Expenses $271M $308M $353M $439M $380M
Operating Income $876M $896M $828M $437M $217M
 
Net Interest Expenses $64M $102M $69M $66M $45M
EBT. Incl. Unusual Items $1.1B $804M $842M $369M $284M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $192M $108M $183M $117M $80M
Net Income to Company $917M $696M $659M $252M $204M
 
Minority Interest in Earnings -$86M -$8M -$27M -$8M -$3M
Net Income to Common Excl Extra Items $831M $688M $632M $244M $201M
 
Basic EPS (Cont. Ops) $5.86 $4.83 $4.21 $1.70 $1.50
Diluted EPS (Cont. Ops) $5.52 $4.48 $4.15 $1.68 $1.48
Weighted Average Basic Share $140.3M $142.5M $150.1M $143.5M $134.1M
Weighted Average Diluted Share $150.6M $153.6M $152.3M $145.4M $135.4M
 
EBITDA $1.3B $1B $1.1B $589M $508M
EBIT $1.2B $915M $954M $477M $388M
 
Revenue (Reported) $13B $15.9B $15.3B $13.4B $11.6B
Operating Income (Reported) $876M $896M $828M $437M $217M
Operating Income (Adjusted) $1.2B $915M $954M $477M $388M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $352M $902M $1.1B $2.6B $3.3B
Short Term Investments $346M $520M $119M $105M $484M
Accounts Receivable, Net $1.7B $2.1B $2.8B $2.6B $2.1B
Inventory $7.2B $8.4B $8.4B $7.1B $6.5B
Prepaid Expenses $785M $941M $995M $1.1B $619M
Other Current Assets $147M $198M $386M $266M $434M
Total Current Assets $16.2B $16.5B $16.8B $16.4B $16B
 
Property Plant And Equipment $4.6B $4.4B $4.6B $5.5B $6.2B
Long-Term Investments $767M $960M $1.2B $1.4B $953M
Goodwill $586M $484M $470M $489M $453M
Other Intangibles $529M $431M $360M $398M $321M
Other Long-Term Assets $169M $209M $205M $244M $194M
Total Assets $23.7B $23.8B $24.6B $25.4B $24.9B
 
Accounts Payable $2.6B $4.3B $4.4B $3.7B $2.8B
Accrued Expenses $652M $689M $755M $865M $840M
Current Portion Of Long-Term Debt $8M $504M $846M $5M $669M
Current Portion Of Capital Lease Obligations $235M $350M $425M $308M $286M
Other Current Liabilities $4B $2.3B $1.9B $1.3B $1.3B
Total Current Liabilities $11B $9.3B $9.6B $7.7B $7.4B
 
Long-Term Debt $4.5B $4.8B $3.3B $4.1B $4.7B
Capital Leases -- -- -- -- --
Total Liabilities $17B $15.6B $14.6B $13.6B $14B
 
Common Stock $691M $691M $1M $1M $1M
Other Common Equity Adj -$6.2B -$6.5B -$6.4B -$6.1B -$6.7B
Common Equity $5.4B $7B $9.2B $10.9B $9.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $551M $537M $736M $964M $1B
Total Equity $6.6B $8.2B $10B $11.8B $10.9B
 
Total Liabilities and Equity $23.7B $23.8B $24.6B $25.4B $24.9B
Cash and Short Terms $698M $1.4B $1.2B $2.7B $3.8B
Total Debt $7.3B $6B $4.7B $4.9B $6.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $226M $386M $3.1B $2.9B $3.2B
Short Term Investments $351M $264M $97M $199M $638M
Accounts Receivable, Net $2.3B $2.6B $2.8B $2.3B $2.3B
Inventory $8.6B $11B $9B $7.5B $7.8B
Prepaid Expenses $797M $1.1B $907M $1B $691M
Other Current Assets $236M $220M $272M $269M $324M
Total Current Assets $17.3B $20.9B $19B $16.7B $17.4B
 
Property Plant And Equipment $4.5B $4.6B $4.7B $5.5B $6.5B
Long-Term Investments $789M $1.1B $1.3B $1.5B $975M
Goodwill $556M $497M $478M $480M $463M
Other Intangibles $496M $416M $356M $380M $319M
Other Long-Term Assets $163M $240M $222M $235M $193M
Total Assets $24.5B $28.7B $27.1B $25.8B $26.7B
 
Accounts Payable $3.8B $5.8B $5.5B $4.5B $3.8B
Accrued Expenses $536M $570M $612M $705M $743M
Current Portion Of Long-Term Debt $9M $503M $868M $6M $675M
Current Portion Of Capital Lease Obligations $241M $377M $408M $315M $285M
Other Current Liabilities $3.7B $4B $1.8B $1.2B $1.2B
Total Current Liabilities $11.3B $13.9B $10.4B $8.4B $8.5B
 
Long-Term Debt $4.3B $4B $4.3B $4.1B $4.7B
Capital Leases -- -- -- -- --
Total Liabilities $17.3B $19.6B $16.4B $14.3B $15.1B
 
Common Stock $691M $1M $1M $1M $1M
Other Common Equity Adj -$6.5B -$6.2B -$6.2B -$6.2B -$6.4B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $617M $530M $768M $978M $1B
Total Equity $7.3B $9.1B $10.7B $11.5B $11.6B
 
Total Liabilities and Equity $24.5B $28.7B $27.1B $25.8B $26.7B
Cash and Short Terms $577M $650M $3.1B $3.1B $3.9B
Total Debt $7.1B $6.5B $5.7B $5.1B $6.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.2B $2.2B $1.7B $2.3B $1.2B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $71M $61M $65M $69M $65M
Change in Accounts Receivable -$255M -$530M -$7.1B $256M $169M
Change in Inventories -$2.3B -$1.3B -$269M $1.5B $96M
Cash From Operations -$3.5B -$2.9B -$5.5B $3.3B $1.9B
 
Capital Expenditures $365M $399M $555M $1.1B $1.4B
Cash Acquisitions $180M $601M $453M $34M $675M
Cash From Investing $1.8B $5.1B $6.5B -$1B -$1.1B
 
Dividends Paid (Ex Special Dividend) -$316M -$323M -$349M -$383M -$378M
Special Dividend Paid
Long-Term Debt Issued $36.2B $3.5B $2.2B $2.4B $3.2B
Long-Term Debt Repaid -$34B -$4.6B -$2.9B -$2.2B -$1.8B
Repurchase of Common Stock -$100M -$100M -$200M -$600M -$1.1B
Other Financing Activities -$32M -$228M $393M -$112M -$39M
Cash From Financing $1.8B -$1.6B -$769M -$856M -$90M
 
Beginning Cash (CF) $322M $381M $905M $1.2B $2.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $40M $587M $181M $1.4B $696M
Ending Cash (CF) $381M $905M $1.2B $2.6B $3.3B
 
Levered Free Cash Flow -$3.9B -$3.3B -$6.1B $2.2B $524M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $917M $696M $659M $252M $204M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $13M $16M $17M $17M $19M
Change in Accounts Receivable -$617M -$392M $5M $284M -$136M
Change in Inventories -$1.4B -$2.4B -$434M -$484M -$1.2B
Cash From Operations -$987M -$2.7B $931M $994M -$285M
 
Capital Expenditures $53M $106M $173M $236M $310M
Cash Acquisitions $296M -- $65M -$16M $75M
Cash From Investing $1.1B $1.4B $45M -$396M -$280M
 
Dividends Paid (Ex Special Dividend) -$79M -$82M -$94M -$95M -$91M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11.7B $1.5B $1.2B $472M $614M
Long-Term Debt Repaid -$11.8B -$781M -$159M -$234M -$216M
Repurchase of Common Stock -- -- -- -$400M --
Other Financing Activities -$166M $28M -$7M -$2M $183M
Cash From Financing -$290M $708M $901M -$259M $490M
 
Beginning Cash (CF) $381M $905M $1.2B $2.6B $3.3B
Foreign Exchange Rate Adjustment $33M $1M $28M -$9M -$4M
Additions / Reductions -$162M -$500M $1.9B $339M -$75M
Ending Cash (CF) $252M $406M $3.1B $3B $3.2B
 
Levered Free Cash Flow -$1B -$2.8B $758M $758M -$595M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.3B $1.9B $1.6B $1.9B $1.1B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $69M $64M $66M $69M $67M
Change in Accounts Receivable -$778M -$305M -$6.7B $535M -$251M
Change in Inventories -$3B -$2.2B $1.6B $1.5B -$665M
Cash From Operations -$4.1B -$4.6B -$2B $3.4B $621M
 
Capital Expenditures $363M $452M $622M $1.2B $1.5B
Cash Acquisitions $472M $305M $518M -$47M $766M
Cash From Investing $2.5B $5.4B $5.1B -$1.5B -$998M
 
Dividends Paid (Ex Special Dividend) -$316M -$326M -$361M -$384M -$374M
Special Dividend Paid
Long-Term Debt Issued $38.8B -$6.6B $1.8B $1.7B $3.4B
Long-Term Debt Repaid -$36.7B $6.4B -$2.3B -$2.2B -$1.8B
Repurchase of Common Stock -- -- -- -$1B -$700M
Other Financing Activities -$189M -$34M $358M -$107M $146M
Cash From Financing $1.6B -$634M -$576M -$2B $659M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7M $249M $2.6B -$95M $282M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$4.4B -$5B -$2.6B $2.2B -$829M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $917M $696M $659M $252M $204M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $13M $16M $17M $17M $19M
Change in Accounts Receivable -$617M -$392M $5M $284M -$136M
Change in Inventories -$1.4B -$2.4B -$434M -$484M -$1.2B
Cash From Operations -$987M -$2.7B $931M $994M -$285M
 
Capital Expenditures $53M $106M $173M $236M $310M
Cash Acquisitions $296M -- $65M -$16M $75M
Cash From Investing $1.1B $1.4B $45M -$396M -$280M
 
Dividends Paid (Ex Special Dividend) -$79M -$82M -$94M -$95M -$91M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11.7B $1.5B $1.2B $472M $614M
Long-Term Debt Repaid -$11.8B -$781M -$159M -$234M -$216M
Repurchase of Common Stock -- -- -- -$400M --
Other Financing Activities -$166M $28M -$7M -$2M $183M
Cash From Financing -$290M $708M $901M -$259M $490M
 
Beginning Cash (CF) $381M $905M $1.2B $2.6B $3.3B
Foreign Exchange Rate Adjustment $33M $1M $28M -$9M -$4M
Additions / Reductions -$162M -$500M $1.9B $339M -$75M
Ending Cash (CF) $252M $406M $3.1B $3B $3.2B
 
Levered Free Cash Flow -$1B -$2.8B $758M $758M -$595M

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

GET BETTER TRADE IDEAS

Popular

Is Ginkgo Bioworks Stock a Good Buy?
Is Ginkgo Bioworks Stock a Good Buy?

Biotech innovator Ginkgo Bioworks Holdings, Inc. (NYSE:DNA) has had better…

Why Mobileye Might Be Wall Street’s Next Big Surprise
Why Mobileye Might Be Wall Street’s Next Big Surprise

The trend to automate vehicles started long ago when adding…

Why Is Rigetti Stock Going Up?
Why Is Rigetti Stock Going Up?

Quantum computing firm Rigetti Computing (NASDAQ:RGTI) has been one of…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
99
SOC alert for May 20

Sable Offshore [SOC] is up 14.35% over the past day.

Buy
52
RGC alert for May 20

Regencell Bioscience Holdings [RGC] is down 10.93% over the past day.

Sell
40
GWLIF alert for May 20

Great-West Lifeco [GWLIF] is down 10.31% over the past day.

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

Show me the best stock