Financhill
Sell
21

BXC Quote, Financials, Valuation and Earnings

Last price:
$65.10
Seasonality move :
-0.43%
Day range:
$63.55 - $69.58
52-week range:
$63.55 - $134.79
Dividend yield:
0%
P/E ratio:
10.61x
P/S ratio:
0.19x
P/B ratio:
0.84x
Volume:
280K
Avg. volume:
108K
1-year change:
-40.6%
Market cap:
$540.3M
Revenue:
$3B
EPS (TTM):
$6.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $4.3B $4.5B $3.1B $3B
Revenue Growth (YoY) 17.45% 38.09% 4.05% -29.52% -5.86%
 
Cost of Revenues $2.6B $3.5B $3.6B $2.6B $2.5B
Gross Profit $477.7M $778.4M $833M $527M $489.1M
Gross Profit Margin 15.42% 18.2% 18.72% 16.8% 16.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $314.2M $322.2M $366.3M $355.8M $365.5M
Other Inc / (Exp) $10.8M $9.7M -$1.9M -$32.8M $2.8M
Operating Expenses $346M $348.8M $394M $388.6M $401.8M
Operating Income $131.7M $429.7M $438.9M $138.4M $87.3M
 
Net Interest Expenses $47.4M $45.5M $42.3M $23.7M $19.4M
EBT. Incl. Unusual Items $95.1M $393.9M $394.8M $81.9M $70.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.2M $97.7M $98.6M $33.4M $17.6M
Net Income to Company $80.9M $296.1M $296.2M $48.5M $53.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $80.9M $296.1M $296.2M $48.5M $53.1M
 
Basic EPS (Cont. Ops) $8.58 $30.80 $31.75 $5.40 $6.22
Diluted EPS (Cont. Ops) $8.55 $29.99 $31.51 $5.39 $6.19
Weighted Average Basic Share $9.4M $9.6M $9.3M $9M $8.5M
Weighted Average Diluted Share $9.5M $9.9M $9.4M $9M $8.6M
 
EBITDA $171.4M $467.6M $464.6M $137.7M $128.5M
EBIT $142.5M $439.4M $437M $105.6M $90.1M
 
Revenue (Reported) $3.1B $4.3B $4.5B $3.1B $3B
Operating Income (Reported) $131.7M $429.7M $438.9M $138.4M $87.3M
Operating Income (Adjusted) $142.5M $439.4M $437M $105.6M $90.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $865.4M $973M $847.8M $712.5M $710.6M
Revenue Growth (YoY) 41.07% 12.43% -12.87% -15.95% -0.27%
 
Cost of Revenues $741.2M $779.4M $696.6M $594.1M $597.3M
Gross Profit $124.2M $193.5M $151.1M $118.4M $113.3M
Gross Profit Margin 14.36% 19.89% 17.83% 16.62% 15.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $89M $83.5M $92M $84.5M $92.6M
Other Inc / (Exp) $1.5M $7.1M -$1.1M -$31M $527K
Operating Expenses $95.2M $90.4M $100M $91.2M $101.6M
Operating Income $29.1M $103.2M $51.1M $27.2M $11.8M
 
Net Interest Expenses $10.7M $11.8M $9.3M $4.2M $5.3M
EBT. Incl. Unusual Items $19.8M $98.5M $40.7M -$8M $7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$15K $24.9M $8.7M $10.1M $1.7M
Net Income to Company $19.9M $73.6M $32M -$18.1M $5.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19.9M $73.6M $32M -$18.1M $5.3M
 
Basic EPS (Cont. Ops) $2.10 $7.57 $3.53 -$1.99 $0.63
Diluted EPS (Cont. Ops) $2.04 $7.30 $3.50 -$1.99 $0.62
Weighted Average Basic Share $9.5M $9.7M $9M $8.9M $8.3M
Weighted Average Diluted Share $9.6M $10.4M $9.1M $8.9M $8.3M
 
EBITDA $37.7M $117.1M $57.7M -$10M -$224K
EBIT $30.6M $110.3M $50M -$18.3M -$9.6M
 
Revenue (Reported) $865.4M $973M $847.8M $712.5M $710.6M
Operating Income (Reported) $29.1M $103.2M $51.1M $27.2M $11.8M
Operating Income (Adjusted) $30.6M $110.3M $50M -$18.3M -$9.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.1B $4.3B $4.5B $3.1B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $3.5B $3.6B $2.6B $2.5B
Gross Profit $477.7M $778.4M $833M $527M $489.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $314.2M $322.2M $366.3M $355.8M $365.5M
Other Inc / (Exp) $10.8M $9.7M -$1.9M -$32.8M $2.8M
Operating Expenses $346M $348.8M $394M $388.6M $401.8M
Operating Income $131.7M $429.7M $438.9M $138.4M $87.3M
 
Net Interest Expenses $47.4M $45.5M $42.3M $23.7M $19.4M
EBT. Incl. Unusual Items $95.1M $393.9M $394.8M $81.9M $70.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.2M $97.7M $98.6M $33.4M $17.6M
Net Income to Company $80.9M $296.1M $296.2M $48.5M $53.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $80.9M $296.1M $296.2M $48.5M $53.1M
 
Basic EPS (Cont. Ops) $8.56 $30.83 $31.33 $5.39 $6.18
Diluted EPS (Cont. Ops) $8.39 $29.93 $30.55 $5.36 $6.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $171.4M $467.6M $464.6M $134.1M $120.1M
EBIT $142.5M $439.4M $437M $102M $81.6M
 
Revenue (Reported) $3.1B $4.3B $4.5B $3.1B $3B
Operating Income (Reported) $131.7M $429.7M $438.9M $138.4M $87.3M
Operating Income (Adjusted) $142.5M $439.4M $437M $102M $81.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.3B $4.5B $3.1B $3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5B $3.6B $2.6B $2.5B --
Gross Profit $778.4M $833M $527M $489.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $322.2M $366.3M $355.8M $365.5M --
Other Inc / (Exp) $9.7M -$1.9M -$32.8M $2.8M --
Operating Expenses $348.8M $394M $388.6M $401.8M --
Operating Income $429.7M $438.9M $138.4M $87.3M --
 
Net Interest Expenses $45.5M $42.3M $23.7M $19.4M --
EBT. Incl. Unusual Items $393.9M $394.8M $81.9M $70.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $97.7M $98.6M $33.4M $17.6M --
Net Income to Company $296.1M $296.2M $48.5M $53.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $296.1M $296.2M $48.5M $53.1M --
 
Basic EPS (Cont. Ops) $30.83 $31.33 $5.39 $6.18 --
Diluted EPS (Cont. Ops) $29.93 $30.55 $5.36 $6.14 --
Weighted Average Basic Share $38.5M $37.3M $36M $34.1M --
Weighted Average Diluted Share $39.9M $38.1M $36.1M $34.3M --
 
EBITDA $467.6M $464.6M $134.1M $120.1M --
EBIT $439.4M $437M $102M $81.6M --
 
Revenue (Reported) $4.3B $4.5B $3.1B $3B --
Operating Income (Reported) $429.7M $438.9M $138.4M $87.3M --
Operating Income (Adjusted) $439.4M $437M $102M $81.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $82K $85.2M $298.9M $521.7M $505.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $293.6M $339.6M $251.6M $228.4M $225.8M
Inventory $342.1M $488.5M $484.3M $343.6M $355.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $32.6M $31.9M $42.1M $26.6M $46.6M
Total Current Assets $668.4M $945.2M $1.1B $1.1B $1.1B
 
Property Plant And Equipment $229.9M $230.7M $251.3M $263.2M $296.8M
Long-Term Investments -- -- -- -- --
Goodwill $47.8M $47.8M $55.4M $55.4M $55.4M
Other Intangibles $18.9M $13.6M $35M $30.8M $26.9M
Other Long-Term Assets $20.3M $19.9M $15.3M $14.6M $14.1M
Total Assets $1B $1.3B $1.5B $1.5B $1.6B
 
Accounts Payable $165.2M $180M $151.6M $157.9M $170.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.2M -- -- -- --
Current Portion Of Capital Lease Obligations $11.8M $13M $14.5M $17.5M $21M
Other Current Liabilities $14.3M $18.3M $18M $25M $21.9M
Total Current Liabilities $229M $243.8M $210.7M $218.6M $233.7M
 
Long-Term Debt $321.3M $291.3M $292.4M $293.7M $295.1M
Capital Leases -- -- -- -- --
Total Liabilities $989M $954.2M $900M $903.3M $931.3M
 
Common Stock $95K $97K $90K $87K $83K
Other Common Equity Adj -$36M -$29.4M -$31.4M -- --
Common Equity $59.1M $363.2M $590M $634.3M $646.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $59.1M $363.2M $590M $634.3M $646.4M
 
Total Liabilities and Equity $1B $1.3B $1.5B $1.5B $1.6B
Cash and Short Terms $82K $85.2M $298.9M $521.7M $505.6M
Total Debt $322.4M $291.3M $292.4M $293.7M $295.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $82K $85.2M $298.9M $521.7M $505.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $293.6M $339.6M $251.6M $228.4M $225.8M
Inventory $342.1M $488.5M $484.3M $343.6M $355.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $32.6M $31.9M $42.1M $26.6M $46.6M
Total Current Assets $668.4M $945.2M $1.1B $1.1B $1.1B
 
Property Plant And Equipment $229.9M $230.7M $251.3M $263.2M $296.8M
Long-Term Investments -- -- -- -- --
Goodwill $47.8M $47.8M $55.4M $55.4M $55.4M
Other Intangibles $18.9M $13.6M $35M $30.8M $26.9M
Other Long-Term Assets $20.3M $19.9M $15.3M $14.6M $14.1M
Total Assets $1B $1.3B $1.5B $1.5B $1.6B
 
Accounts Payable $165.2M $180M $151.6M $157.9M $170.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.2M -- -- -- --
Current Portion Of Capital Lease Obligations $11.8M $13M $14.5M $17.5M $21M
Other Current Liabilities $14.3M $18.3M $18M $25M $21.9M
Total Current Liabilities $229M $243.8M $210.7M $218.6M $233.7M
 
Long-Term Debt $321.3M $291.3M $292.4M $293.7M $295.1M
Capital Leases -- -- -- -- --
Total Liabilities $989M $954.2M $900M $903.3M $931.3M
 
Common Stock $95K $97K $90K $87K $83K
Other Common Equity Adj -$36M -$29.4M -$31.4M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $59.1M $363.2M $590M $634.3M $646.4M
 
Total Liabilities and Equity $1B $1.3B $1.5B $1.5B $1.6B
Cash and Short Terms $82K $85.2M $298.9M $521.7M $505.6M
Total Debt $322.4M $291.3M $292.4M $293.7M $295.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $80.9M $296.1M $296.2M $48.5M $53.1M
Depreciation & Amoritzation $28.9M $28.2M $27.6M $32M $38.5M
Stock-Based Compensation $6M $6.6M $9.6M $12.1M $7.7M
Change in Accounts Receivable -$100.8M -$46M $101.3M $23.1M $2.6M
Change in Inventories $3.7M -$146.4M $20.8M $140.9M -$12.3M
Cash From Operations $55M $145M $400.3M $306.3M $85.2M
 
Capital Expenditures $3.7M $14.4M $35.9M $27.5M $40.1M
Cash Acquisitions -- -- -$63.8M $300K --
Cash From Investing $9.2M -$4.1M -$98.7M -$26.9M -$39.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $843.9M $1.2B -- -- --
Long-Term Debt Repaid -$994.3M -$1.3B -$10.9M -$9.2M -$13.4M
Repurchase of Common Stock -$271K -$5.2M -$77M -$47.4M -$48.7M
Other Financing Activities $74.9M -$5.5M -- -- --
Cash From Financing -$75.7M -$55.8M -$87.9M -$56.6M -$62.1M
 
Beginning Cash (CF) $11.6M $82K $85.2M $298.9M $521.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.6M $85.1M $213.7M $222.8M -$16.1M
Ending Cash (CF) $82K $85.2M $298.9M $521.7M $505.6M
 
Levered Free Cash Flow $51.3M $130.6M $364.4M $278.8M $45.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $19.9M $73.6M $32M -$18.1M $5.3M
Depreciation & Amoritzation $7.1M $6.8M $7.7M $8.3M $9.4M
Stock-Based Compensation $3.1M $1.6M $3.6M $2.6M $808K
Change in Accounts Receivable $14.9M $5.3M $122.2M $69.2M $50M
Change in Inventories -$36.1M -$52M $68.3M $20.7M -$15.4M
Cash From Operations -$19.4M $18.2M $154.3M $75.6M $18.7M
 
Capital Expenditures $1.7M $9M $16.8M $8.6M $20.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $361K -$1.3M -$80.3M -$8.1M -$20.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $302.2M $344.9M -- -- --
Long-Term Debt Repaid -$292.9M -$274.1M -$3.7M -$2.5M -$3.8M
Repurchase of Common Stock -$16K -$58K -$746K -$12.9M -$15.4M
Other Financing Activities -$367K -$2.6M -- -- --
Cash From Financing $8.9M $68.2M -$4.4M -$15.5M -$19.2M
 
Beginning Cash (CF) $10.2M $186K $229.4M $469.8M $526.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.1M $85M $69.6M $52M -$20.7M
Ending Cash (CF) $82K $85.2M $298.9M $521.7M $505.6M
 
Levered Free Cash Flow -$21.1M $9.2M $137.5M $67M -$1.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $80.9M $296.1M $296.2M $48.5M $53.1M
Depreciation & Amoritzation $28.9M $28.2M $27.6M $32M $38.5M
Stock-Based Compensation $6M $6.6M $9.6M $12.1M $7.7M
Change in Accounts Receivable -$100.8M -$46M $101.3M $23.1M $2.6M
Change in Inventories $3.7M -$146.4M $20.8M $140.9M -$12.3M
Cash From Operations $55M $145M $400.3M $306.3M $85.2M
 
Capital Expenditures $3.7M $14.4M $35.9M $27.5M $40.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $9.2M -$4.1M -$98.7M -$26.9M -$39.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $843.9M $1.2B -- -- --
Long-Term Debt Repaid -$994.3M -$1.3B -$10.9M -$9.2M -$13.4M
Repurchase of Common Stock -$271K -$5.2M -$77M -$47.4M -$48.7M
Other Financing Activities $74.9M -$5.5M -- -- --
Cash From Financing -$75.7M -$55.8M -$87.9M -$56.6M -$62.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$11.6M $85.1M $213.7M $222.8M -$16.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $51.3M $130.6M $364.4M $278.8M $45.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $296.1M $296.2M $48.5M $53.1M --
Depreciation & Amoritzation $28.2M $27.6M $32M $38.5M --
Stock-Based Compensation $6.6M $9.6M $12.1M $7.7M --
Change in Accounts Receivable -$46M $101.3M $23.1M $2.6M --
Change in Inventories -$146.4M $20.8M $140.9M -$12.3M --
Cash From Operations $145M $400.3M $306.3M $85.2M --
 
Capital Expenditures $14.4M $35.9M $27.5M $40.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.1M -$98.7M -$26.9M -$39.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B -- -- -- --
Long-Term Debt Repaid -$1.3B -$10.9M -$9.2M -$13.4M --
Repurchase of Common Stock -$5.2M -$77M -$47.4M -$48.7M --
Other Financing Activities -$5.5M -- -- -- --
Cash From Financing -$55.8M -$87.9M -$56.6M -$62.1M --
 
Beginning Cash (CF) $626K $494M $1.6B $2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $85.1M $213.7M $222.8M -$16.1M --
Ending Cash (CF) $85.7M $707.7M $1.8B $2B --
 
Levered Free Cash Flow $130.6M $364.4M $278.8M $45.1M --

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

GET BETTER TRADE IDEAS

Popular

Is Vertex Stock Still a Good Buy?
Is Vertex Stock Still a Good Buy?

Over the past ten years or so, Vertex Pharmaceuticals (NASDAQ:…

Is Okta Stock Finally Gaining Investor Confidence?
Is Okta Stock Finally Gaining Investor Confidence?

Given how digital transformation has proliferated, cyberattacks have also been…

Is The Trade Desk the Best Advertising Stock Now?
Is The Trade Desk the Best Advertising Stock Now?

The worldly backdrop is now shrouded in heavy uncertainty and…

Stock Ideas

Buy
61
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Sell
20
EVVTY alert for May 1

Evolution AB [EVVTY] is down 19.01% over the past day.

Sell
47
LANC alert for May 1

Lancaster Colony [LANC] is down 15.56% over the past day.

Sell
36
BHE alert for May 1

Benchmark Electronics [BHE] is down 15.02% over the past day.

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

Show me the best stock