Financhill
Buy
57

BKR Quote, Financials, Valuation and Earnings

Last price:
$40.02
Seasonality move :
9.44%
Day range:
$39.32 - $40.46
52-week range:
$28.32 - $45.17
Dividend yield:
2.08%
P/E ratio:
18.08x
P/S ratio:
1.48x
P/B ratio:
2.46x
Volume:
16.4M
Avg. volume:
6.4M
1-year change:
18.48%
Market cap:
$39.9B
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

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 7.32% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 13.1% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.74% over the past day.

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

Show me the best stock