Financhill
Buy
65

BX Quote, Financials, Valuation and Earnings

Last price:
$174.08
Seasonality move :
5.53%
Day range:
$174.25 - $177.13
52-week range:
$114.88 - $200.96
Dividend yield:
1.96%
P/E ratio:
60.64x
P/S ratio:
14.44x
P/B ratio:
19.12x
Volume:
1.4M
Avg. volume:
3.5M
1-year change:
34.32%
Market cap:
$134B
Revenue:
$7B
EPS (TTM):
$2.91
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.2B $5.2B $16.7B $7.1B $7B
Revenue Growth (YoY) 6.52% -15.24% 218.21% -57.17% -1.77%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $697.1M $724.6M $928.2M $1.1B $1.2B
Other Inc / (Exp) $2.4B $2.5B $7.1B $6.1B $2.5B
Operating Expenses $2.4B $2.6B $3.1B $3.7B $4B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3.8B $2.6B $13.6B $3.5B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$48M $356M $1.2B $472.9M $513.5M
Net Income to Company $3.9B $2.3B $12.4B $3B $2.4B
 
Minority Interest in Earnings -$1.8B -$1.2B -$6.5B -$1.2B -$1.1B
Net Income to Common Excl Extra Items $2B $1B $5.9B $1.7B $1.4B
 
Basic EPS (Cont. Ops) $3.03 $1.50 $8.14 $2.36 $1.84
Diluted EPS (Cont. Ops) $3.03 $1.50 $8.13 $2.36 $1.84
Weighted Average Basic Share $675.9M $696.9M $719.8M $740.7M $755.2M
Weighted Average Diluted Share $676.2M $697.3M $720.1M $740.9M $755.4M
 
EBITDA -- -- -- -- --
EBIT $4B $2.8B $13.8B $3.8B $3.4B
 
Revenue (Reported) $6.2B $5.2B $16.7B $7.1B $7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $4B $2.8B $13.8B $3.8B $3.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.4B $4.5B $974.1M $2.1B $2.9B
Revenue Growth (YoY) 65.72% 82.46% -78.15% 119.25% 35.15%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $173.3M $219.3M $275.9M $318.1M $344.4M
Other Inc / (Exp) $541.2M $2B $920.3M $498.9M $552.8M
Operating Expenses $642M $792.8M $876.2M $1B $1.1B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.8B $3.7B $97.9M $1.1B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $101M $458.9M $94.2M $196.6M $245.3M
Net Income to Company $1.7B $3.2B $3.7M $920.7M $1.6B
 
Minority Interest in Earnings -$905.4M -$1.8B -$1.4M -$368.7M -$783.8M
Net Income to Common Excl Extra Items $794.7M $1.4B $2.3M $552M $780.8M
 
Basic EPS (Cont. Ops) $1.14 $1.94 $0.00 $0.73 $1.02
Diluted EPS (Cont. Ops) $1.13 $1.94 $0.00 $0.73 $1.02
Weighted Average Basic Share $700.2M $722.2M $742.3M $758M $768.2M
Weighted Average Diluted Share $700.5M $722.4M $742.5M $758M $768.3M
 
EBITDA -- -- -- -- --
EBIT $1.8B $3.7B $178.4M $1.2B $1.9B
 
Revenue (Reported) $2.4B $4.5B $974.1M $2.1B $2.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.8B $3.7B $178.4M $1.2B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.1B $15.2B $9.8B $7.4B $9.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $700.8M $831.6M $1.1B $1.3B $1.3B
Other Inc / (Exp) $1.6B $5.9B $8.7B $2.5B $2.4B
Operating Expenses $2.6B $2.9B $3.6B $4B $4.3B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.5B $12.3B $6.2B $3.4B $5.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $118.6M $1B $1.1B $326.4M $835.2M
Net Income to Company $1.4B $11.2B $5.2B $3.1B $4.2B
 
Minority Interest in Earnings -$646.1M -$6B -$2.6B -$1.3B -$2B
Net Income to Common Excl Extra Items $779.6M $5.2B $2.6B $1.8B $2.2B
 
Basic EPS (Cont. Ops) $1.08 $7.30 $3.55 $2.39 $2.92
Diluted EPS (Cont. Ops) $1.07 $7.29 $3.54 $2.38 $2.91
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $1.7B $12.4B $6.5B $3.8B $5.5B
 
Revenue (Reported) $4.1B $15.2B $9.8B $7.4B $9.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.7B $12.4B $6.5B $3.8B $5.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.4B $12.4B $5.6B $5.9B $8.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $508.6M $615.6M $812.5M $946.5M $1B
Other Inc / (Exp) $751.3M $4.1B $5.6B $2B $1.9B
Operating Expenses $1.9B $2.2B $2.8B $3.1B $3.3B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $537M $10.2B $2.9B $2.8B $4.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $89.7M $746.7M $614M $467.5M $789.2M
Net Income to Company $447.3M $9.4B $2.2B $2.3B $4.1B
 
Minority Interest in Earnings -$150.8M -$5B -$1.1B -$1.1B -$2B
Net Income to Common Excl Extra Items $296.5M $4.5B $1.2B $1.2B $2.1B
 
Basic EPS (Cont. Ops) $0.37 $6.23 $1.62 $1.64 $2.72
Diluted EPS (Cont. Ops) $0.36 $6.22 $1.62 $1.63 $2.71
Weighted Average Basic Share $2.1B $2.2B $2.2B $2.3B $2.3B
Weighted Average Diluted Share $2.6B $2.2B $2.2B $2.3B $2.3B
 
EBITDA -- -- -- -- --
EBIT $657.5M $10.3B $3.1B $3.1B $5.2B
 
Revenue (Reported) $2.4B $12.4B $5.6B $5.9B $8.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $657.5M $10.3B $3.1B $3.1B $5.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.2B $2B $2.1B $4.3B $3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $159.3M $105.2M $92.4M $165.1M $207.9M
Other Current Assets -- -- -- -- --
Total Current Assets $6B $6.3B $7.7B $9.3B $8B
 
Property Plant And Equipment $625.5M $758.8M $1B $1.3B $1.4B
Long-Term Investments $22.3B $15.7B $28.8B $27.8B $26.3B
Goodwill $1.9B $1.9B $1.9B $1.9B $1.9B
Other Intangibles $397.5M $348M $284.4M $217.3M $201.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $32.6B $26.3B $41.2B $42.5B $40.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $1.1B $1.9B $2.1B $2.4B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $17.5B $11.7B $19.5B $22.8B $22.2B
 
Common Stock $7K $7K $7K $7K $7K
Other Common Equity Adj -- -- -- -- --
Common Equity $7B $6.7B $9.4B $7.7B $6.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.1B $7.9B $12.3B $12B $11.3B
Total Equity $15.1B $14.6B $21.7B $19.7B $18.1B
 
Total Liabilities and Equity $32.6B $26.3B $41.2B $42.5B $40.3B
Cash and Short Terms $2.2B $2B $2.1B $4.3B $3B
Total Debt $11.8B $6.3B $8.7B $13.4B $12.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.6B $5B $3.5B $3B $2.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $177.9M $203.1M $123.6M $190.4M $247.9M
Other Current Assets -- -- -- -- --
Total Current Assets $6.3B $9.5B $8.7B $8.5B $8.2B
 
Property Plant And Equipment $744.9M $985M $1.3B $1.4B $1.5B
Long-Term Investments $14.6B $25.2B $26.5B $27.6B $28.5B
Goodwill $1.9B $1.9B $1.9B $1.9B $1.9B
Other Intangibles $344.3M $303.1M $232.1M $210.2M $174.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $25B $39B $40.3B $41.7B $42.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $1.4B $2.1B $2.2B $2.6B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $11.5B $18.2B $20.5B $22.9B $23.1B
 
Common Stock $7K $7K $7K $7K $7K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.3B $11.8B $12.1B $11.7B $12.5B
Total Equity $13.5B $20.9B $19.7B $18.8B $19.5B
 
Total Liabilities and Equity $25B $39B $40.3B $41.7B $42.6B
Cash and Short Terms $2.6B $5B $3.5B $3B $2.4B
Total Debt $6.3B $8.4B $10.6B $13.1B $11.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $3.9B $2.3B $12.4B $3B $2.4B
Depreciation & Amoritzation $71M $71.1M $74.9M $67.1M $40.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$689.1M -$332.4M -$836.4M $832.1M $569.2M
Change in Inventories -- -- -- -- --
Cash From Operations $2B $1.9B $4B $6.3B $4.1B
 
Capital Expenditures $60.3M $111.7M $64.3M $235.5M $224.2M
Cash Acquisitions -- -$55.2M -- -- -$5.4M
Cash From Investing -$60.3M -$166.8M -$64.3M -$235.5M -$229.7M
 
Dividends Paid (Ex Special Dividend) -$2.4B -$2.4B -$4.6B -$6.5B -$4.3B
Special Dividend Paid
Long-Term Debt Issued $1.5B $888.6M $2.2B $3.5B $495M
Long-Term Debt Repaid -$403.4M -$1.9M -- -$280.8M -$502.5M
Repurchase of Common Stock -$585.3M -$504.9M -$1.3B -$466M -$418M
Other Financing Activities -$85.6M -$240.3M -$123.8M -$50.5M -$359.9M
Cash From Financing -$1.9B -$2.2B -$3.8B -$3.8B -$5.1B
 
Beginning Cash (CF) $2.5B $2.5B $2.1B $2.2B $4.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.6M -$474.9M $145.1M $2.3B -$1.2B
Ending Cash (CF) $2.5B $2.1B $2.2B $4.5B $3.3B
 
Levered Free Cash Flow $1.9B $1.8B $3.9B $6.1B $3.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.7B $3.2B $3.7M $920.7M $1.6B
Depreciation & Amoritzation $17.8M $18.7M $14.9M $9M $9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$478.7M -$438.2M -$255.1M $113M -$307.3M
Change in Inventories -- -- -- -- --
Cash From Operations $135.1M $1.6B $982.9M $1.1B $1.2B
 
Capital Expenditures $45.4M $9.6M $85.4M $62.7M $19.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$45.4M -$9.6M -$85.4M -$62.7M -$19.4M
 
Dividends Paid (Ex Special Dividend) -$471.5M -$925.3M -$1.7B -$1B -$1.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $890.2M $2B $30.1M -- --
Long-Term Debt Repaid $6K -- -- -$39.8M -$23M
Repurchase of Common Stock -$118.1M -$382.4M -$227.1M -$175.2M -$216.4M
Other Financing Activities -$5.6M $290.9M $281.8M -$146.6M $31.5M
Cash From Financing $295M $957.2M -$1.6B -$1.4B -$1.3B
 
Beginning Cash (CF) $2.3B $2.6B $4.3B $3.5B $2.6B
Foreign Exchange Rate Adjustment $9.7M -$3.2M -$11.6M -$5.5M $9.7M
Additions / Reductions $384.7M $2.6B -$726.7M -$380.3M -$76.6M
Ending Cash (CF) $2.7B $5.1B $3.6B $3.1B $2.5B
 
Levered Free Cash Flow $89.7M $1.6B $897.5M $1B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.4B $11.2B $5.2B $3.1B $4.2B
Depreciation & Amoritzation $71M $74M $71M $45.9M $35.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $56M -$602.1M -$382.7M $225.7M $125.3M
Change in Inventories -- -- -- -- --
Cash From Operations $2.2B $5.1B $4.8B $3.9B $4.2B
 
Capital Expenditures $82M $85.2M $206.6M $241.6M $80.9M
Cash Acquisitions -- -- -- -$5.4M --
Cash From Investing -$82M -$140.4M -$206.6M -$247M -$80.9M
 
Dividends Paid (Ex Special Dividend) -$2.3B -$3.9B -$6.7B -$4.4B -$4.4B
Special Dividend Paid
Long-Term Debt Issued $888.5M $2B $2.3B -- --
Long-Term Debt Repaid -$227.7M $1K -$250.1M -$500.1M -$116.8M
Repurchase of Common Stock -$591.2M -$695.4M -$1B -$378.6M -$644.9M
Other Financing Activities -$5.4M $27.2M -$388M -$292.6M -$82.1M
Cash From Financing -$2.3B -$2.6B -$6.1B -$4.1B -$4.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$131.2M $2.4B -$1.5B -$473.8M -$588.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.1B $5B $4.6B $3.6B $4.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $447.3M $9.4B $2.2B $2.3B $4.1B
Depreciation & Amoritzation $53.3M $56.2M $52.3M $31.1M $26.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $287.1M $17.5M $471.1M -$135.3M -$579.3M
Change in Inventories -- -- -- -- --
Cash From Operations $1.6B $4.8B $5.6B $3.2B $3.3B
 
Capital Expenditures $70.9M $44.5M $186.8M $192.9M $49.5M
Cash Acquisitions -- -- -- -$5.4M --
Cash From Investing -$70.9M -$44.5M -$186.8M -$198.3M -$49.5M
 
Dividends Paid (Ex Special Dividend) -$1.7B -$3.2B -$5.3B -$3.2B -$3.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $890.2M $2B $2B -- --
Long-Term Debt Repaid -$1.9M -- -$250.1M -$469.5M -$83.8M
Repurchase of Common Stock -$504.1M -$694.6M -$461.8M -$374.4M -$601.2M
Other Financing Activities -$29.8M $237.7M -$26.5M -$268.6M $9.2M
Cash From Financing -$1.4B -$1.7B -$4B -$4.3B -$4B
 
Beginning Cash (CF) $7.2B $7.6B $10.5B $11B $8.5B
Foreign Exchange Rate Adjustment $7.3M -$8.2M -$26.7M -$5.2M $2.7M
Additions / Reductions $183.2M $3.1B $1.4B -$1.4B -$740.9M
Ending Cash (CF) $7.4B $10.7B $11.9B $9.6B $7.8B
 
Levered Free Cash Flow $1.6B $4.8B $5.4B $3B $3.3B

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
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

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

Buy
57
Is MSFT Stock a Buy?

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

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock