Financhill
Sell
35

BWLP Quote, Financials, Valuation and Earnings

Last price:
$12.23
Seasonality move :
-7.34%
Day range:
$11.90 - $12.25
52-week range:
$9.95 - $22.31
Dividend yield:
23.75%
P/E ratio:
3.41x
P/S ratio:
0.45x
P/B ratio:
1.21x
Volume:
482.6K
Avg. volume:
553.9K
1-year change:
-19.51%
Market cap:
$1.8B
Revenue:
$2.9B
EPS (TTM):
$3.58
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $817.2M $811.7M $1.2B $1.6B $2.9B
Revenue Growth (YoY) 56.63% -0.67% 52.93% 25.52% 89.16%
 
Cost of Revenues $530.1M $550M $1.1B $1.3B $2.4B
Gross Profit $287.1M $261.7M $166.8M $262.9M $514.9M
Gross Profit Margin 35.14% 32.24% 13.44% 16.87% 17.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.8M $11.7M $14.2M $13.9M $28.9M
Other Inc / (Exp) -- $34.2M -- -- --
Operating Expenses $17M $11.2M $13.5M $15.2M $32.9M
Operating Income $270.1M $250.5M $153.3M $247.7M $482M
 
Net Interest Expenses $52.6M $40.3M $36.8M $29.8M $19.1M
EBT. Incl. Unusual Items $276.2M $244.4M $186.9M $239.6M $504M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3M $499K $521K $1.1M $11M
Net Income to Company $276.2M $244.4M $186.9M $239.6M $504M
 
Minority Interest in Earnings -$56K -- -$1.6M -$11.2M -$23M
Net Income to Common Excl Extra Items $273.8M $243.9M $184.8M $227.4M $470M
 
Basic EPS (Cont. Ops) $1.97 $1.76 $1.33 $1.68 $3.53
Diluted EPS (Cont. Ops) $1.97 $1.76 $1.33 $1.68 $3.53
Weighted Average Basic Share $138.7M $138.2M $139M $135.4M $133M
Weighted Average Diluted Share $138.7M $138.2M $139M $135.4M $133M
 
EBITDA $460.1M $440.4M $379.7M $428.8M $749.2M
EBIT $333.8M $287.9M $225.5M $269.4M $531.3M
 
Revenue (Reported) $817.2M $811.7M $1.2B $1.6B $2.9B
Operating Income (Reported) $270.1M $250.5M $153.3M $247.7M $482M
Operating Income (Adjusted) $333.8M $287.9M $225.5M $269.4M $531.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $151.6M $156.4M $329.6M $713.5M $805M
Revenue Growth (YoY) -42.18% 3.14% 110.78% 116.47% 12.83%
 
Cost of Revenues $118.4M $121M $269M $574M $653.8M
Gross Profit $33.2M $35.3M $60.6M $139.5M $151.2M
Gross Profit Margin 21.91% 22.59% 18.38% 19.55% 18.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.8M $6.8M $7M $10.8M $10.9M
Other Inc / (Exp) $5.9M $11.7M -$387K -$384K $1M
Operating Expenses $4.7M $7.5M $6.5M $10.9M $12.3M
Operating Income $28.6M $27.8M $54M $128.6M $138.9M
 
Net Interest Expenses $9.7M $10M $6.9M $5.8M $1.4M
EBT. Incl. Unusual Items $24.7M $29.5M $46.7M $122.4M $138.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $88K $183K $311K $107K $18.1M
Net Income to Company $24.7M $29.5M $46.7M $122.4M $138.6M
 
Minority Interest in Earnings -- -$773K -$3M -$9.3M -$15.8M
Net Income to Common Excl Extra Items $24.6M $28.5M $43.4M $113M $104.7M
 
Basic EPS (Cont. Ops) $0.18 $0.20 $0.32 $0.85 $0.79
Diluted EPS (Cont. Ops) $0.18 $0.20 $0.32 $0.85 $0.79
Weighted Average Basic Share $136.6M $142.5M $135.5M $132.9M $132.7M
Weighted Average Diluted Share $136.6M $142.5M $135.5M $132.9M $132.7M
 
EBITDA $73.5M $76.5M $92.1M $185.8M $192.1M
EBIT $34.9M $39M $53.5M $130.5M $142.7M
 
Revenue (Reported) $151.6M $156.4M $329.6M $713.5M $805M
Operating Income (Reported) $28.6M $27.8M $54M $128.6M $138.9M
Operating Income (Adjusted) $34.9M $39M $53.5M $130.5M $142.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $882.7M $694.3M $1.7B $2.6B $3.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $556.5M $497.5M $1.5B $2.2B $3B
Gross Profit $326.3M $196.8M $198.8M $428.6M $584.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.3M $18.1M $13.6M $24.3M $41.4M
Other Inc / (Exp) $3.1M $54M $16.9M $43.9M $21.2M
Operating Expenses $13.7M $16.8M $15.2M $28M $41.7M
Operating Income $312.6M $180M $183.6M $400.5M $542.5M
 
Net Interest Expenses $42.4M $36.6M $33.5M $20.9M $6.2M
EBT. Incl. Unusual Items $323.2M $200.7M $206.4M $428.4M $554.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.2M $577K -$36K $2.1M $37.7M
Net Income to Company $323.2M $200.7M $206.4M $428.4M $554.6M
 
Minority Interest in Earnings -$37K -$1.1M -$8.5M -$15.9M -$42M
Net Income to Common Excl Extra Items $321M $199M $198M $410.4M $474.9M
 
Basic EPS (Cont. Ops) $2.33 $1.42 $1.44 $3.07 $3.58
Diluted EPS (Cont. Ops) $2.33 $1.42 $1.44 $3.07 $3.58
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $515.7M $390.6M $397.6M $662M $773.1M
EBIT $369.9M $240.2M $238.9M $456.2M $573.5M
 
Revenue (Reported) $882.7M $694.3M $1.7B $2.6B $3.6B
Operating Income (Reported) $312.6M $180M $183.6M $400.5M $542.5M
Operating Income (Adjusted) $369.9M $240.2M $238.9M $456.2M $573.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $621.9M $504.5M $978.7M $2.1B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $415.2M $362.7M $805M $1.7B $2.3B
Gross Profit $206.7M $141.8M $173.8M $339.4M $408.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.6M $23M $22.4M $32.9M $45.5M
Other Inc / (Exp) $3.1M $27.8M $16.9M $43.9M $21.2M
Operating Expenses $15.6M $21.1M $22.9M $35.7M $44.5M
Operating Income $191.1M $120.6M $150.9M $303.7M $364.1M
 
Net Interest Expenses $31.1M $27.4M $24.1M $15.2M $2.2M
EBT. Incl. Unusual Items $167.9M $124.3M $143.7M $332.5M $383.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $661K $739K $183K $1.2M $28M
Net Income to Company $167.9M $124.3M $143.7M $332.5M $383.1M
 
Minority Interest in Earnings -- -$1.1M -$8M -$12.7M -$31.7M
Net Income to Common Excl Extra Items $167.3M $122.4M $135.5M $318.5M $323.4M
 
Basic EPS (Cont. Ops) $1.21 $0.87 $0.99 $2.39 $2.44
Diluted EPS (Cont. Ops) $1.21 $0.87 $0.99 $2.39 $2.44
Weighted Average Basic Share $413.3M $420.3M $410.7M $399.5M $397.5M
Weighted Average Diluted Share $413.3M $420.3M $410.7M $399.5M $397.5M
 
EBITDA $316.3M $266.6M $284.5M $517.6M $541.5M
EBIT $201.4M $153.7M $167.1M $353.9M $396.2M
 
Revenue (Reported) $621.9M $504.5M $978.7M $2.1B $2.7B
Operating Income (Reported) $191.1M $120.6M $150.9M $303.7M $364.1M
Operating Income (Adjusted) $201.4M $153.7M $167.1M $353.9M $396.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $93.5M $90.3M $132.7M $284.5M $287.5M
Short Term Investments -- $28.3M $3.3M $3.3M $3.3M
Accounts Receivable, Net $135.4M $148.8M $143.7M $197.6M $315.2M
Inventory $40.7M $15.1M $54.6M $135.9M $188.6M
Prepaid Expenses $22.7M $45M $29.5M -- --
Other Current Assets -- -- -- -- --
Total Current Assets $388M $374.7M $452.4M $739.5M $878.7M
 
Property Plant And Equipment $2.1B $1.9B $1.9B $1.8B $1.6B
Long-Term Investments -- $5M -- -- --
Goodwill -- -- -- -- --
Other Intangibles $1M -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.5B $2.4B $2.4B $2.6B $2.5B
 
Accounts Payable $7.5M $6.4M $38.6M $165.9M $222M
Accrued Expenses -- $27.9M -- -- --
Current Portion Of Long-Term Debt -- $126.8M -- -- --
Current Portion Of Capital Lease Obligations $50.2M $45M $46.4M $121.2M $79.5M
Other Current Liabilities -- $42.8M -- -- --
Total Current Liabilities $270M $256.8M $219.5M $493.9M $655.3M
 
Long-Term Debt $923.2M $730.7M $659.8M $362.2M $199.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.2B $978.4M $963.3M $934.3M
 
Common Stock $1.4M $1.4M $1.4M $1.4M $1.4M
Other Common Equity Adj -- -$86.2M -- -- --
Common Equity $1.2B $1.3B $1.4B $1.5B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $13.8M $119.9M $116.4M
Total Equity $1.2B $1.3B $1.4B $1.6B $1.6B
 
Total Liabilities and Equity $2.5B $2.4B $2.4B $2.6B $2.5B
Cash and Short Terms $93.5M $118.5M $135.9M $287.8M $290.8M
Total Debt $1.1B $857.5M $742.3M $478.4M $412.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $112.8M $139.8M $133.3M $299.7M $313.5M
Short Term Investments -- $3.3M $3.3M $3.3M $2.8M
Accounts Receivable, Net $151.5M $149.1M $190.1M $242M $261.6M
Inventory $15M $61.6M $47.6M $109.2M $114.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $330.2M $381.8M $428.5M $660.4M $875.1M
 
Property Plant And Equipment $2B $2B $1.7B $1.7B $1.6B
Long-Term Investments -- -- -- -- $29.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.4B $2.4B $2.2B $2.4B $2.5B
 
Accounts Payable $62.5M $81.9M $50.7M $131.2M $169.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $71.3M $125.3M $197.9M $207.3M
Current Portion Of Capital Lease Obligations $48.8M $50.8M $44.7M $131.9M $155.5M
Other Current Liabilities -- $19.3M $4.8M $82.3M $102.1M
Total Current Liabilities $242M $224.3M $226.5M $544.3M $654.3M
 
Long-Term Debt $746M $675.7M $376.8M $213.6M $160.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1B $665.3M $833.8M $893.7M
 
Common Stock $1.4M $1.4M $1.4M $1.4M $287.3M
Other Common Equity Adj -- -$45.6M -$28.6M -$72.8M $657.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $13.4M $90.2M $115.4M $123.6M
Total Equity $1.2B $1.3B $1.5B $1.5B $1.6B
 
Total Liabilities and Equity $2.4B $2.4B $2.2B $2.4B $2.5B
Cash and Short Terms $112.8M $143M $136.5M $302.9M $316.3M
Total Debt $852.3M $747M $502.2M $411.6M $367.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $276.2M $244.4M $186.9M $239.6M $504M
Depreciation & Amoritzation $126.3M $152.4M $154.2M $159.4M $217.9M
Stock-Based Compensation $214K $227K $465K $1.4M $1.7M
Change in Accounts Receivable -$57.9M -$10.2M -$1.3M $112M -$112.6M
Change in Inventories -$12.7M $25.6M -$39.1M -$51.2M -$52.7M
Cash From Operations $333.8M $397.8M $307.3M $505.3M $513.4M
 
Capital Expenditures $21.7M $66.4M $187.8M $46.3M $116.7M
Cash Acquisitions -- -- $4.6M -$48.6M -$301K
Cash From Investing $38.9M -$2.1M $75.7M $112.5M $68.6M
 
Dividends Paid (Ex Special Dividend) -$59.6M -$126.6M -$99.5M -$126.7M -$405.5M
Special Dividend Paid
Long-Term Debt Issued $472.8M $420.6M $242.7M $327.6M $1.1B
Long-Term Debt Repaid -$641.3M -$679M -$359.8M -$696M -$1.2B
Repurchase of Common Stock -$1.7M -$2.5M -$5.5M -$26.3M -$23.7M
Other Financing Activities -$7.9M -$1.9M -- $79.9M --
Cash From Financing -$329.2M -$432.8M -$309.7M -$522.1M -$645.3M
 
Beginning Cash (CF) $50.1M $93.5M $56.4M $129.6M $225.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.5M -$37.2M $73.3M $95.7M -$63.4M
Ending Cash (CF) $93.5M $56.4M $129.6M $225.4M $162M
 
Levered Free Cash Flow $312.1M $331.3M $119.5M $459M $396.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $24.7M $29.5M $46.7M $122.4M $138.6M
Depreciation & Amoritzation $38.6M $37.5M $38.7M $55.3M $49.4M
Stock-Based Compensation $72K $164K $467K $1.9M $567K
Change in Accounts Receivable $20.9M $6M -$18.7M -$104.8M $2.8M
Change in Inventories $50.1M -$16.6M $1.7M -$52.2M -$44M
Cash From Operations $88.8M $63M $61.9M $77.1M $54.5M
 
Capital Expenditures $10.7M $62.3M $1.4M $1.8M $82M
Cash Acquisitions -- -- -- -- --
Cash From Investing $11.2M $49.5M -$2.1M $2.6M -$76.7M
 
Dividends Paid (Ex Special Dividend) -$20.6M -$14M -$26.5M -$106.1M -$76.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $92.2M -- $139.5M $341.7M $582.4M
Long-Term Debt Repaid -$144.9M -$96.1M -$197.1M -$366.2M -$545.6M
Repurchase of Common Stock -- -- -- -$3.7M --
Other Financing Activities -$592K -$905K -$331K $809K -$4.4M
Cash From Financing -$83.1M -$118.7M -$103.9M -$140.7M -$53M
 
Beginning Cash (CF) $83.1M $133.6M $165.9M $250.9M $232.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.9M -$6.2M -$44.2M -$61M -$75.1M
Ending Cash (CF) $100.1M $127.4M $121.7M $189.9M $157.8M
 
Levered Free Cash Flow $78.1M $660K $60.5M $75.3M -$27.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $323.2M $200.7M $206.4M $428.4M $554.6M
Depreciation & Amoritzation $145.8M $150.4M $158.7M $205.8M $199.5M
Stock-Based Compensation $272K $359K $1.2M $3.4M $299K
Change in Accounts Receivable $43.9M -$7.4M -$90.6M $107.6M -$20.7M
Change in Inventories $8.9M -$46.2M $14.1M -$53.5M $16.7M
Cash From Operations $500.4M $311.1M $232M $644.6M $675.5M
 
Capital Expenditures $50.4M $166.9M $76.3M $87.7M $122.4M
Cash Acquisitions -- $4.6M -- -- --
Cash From Investing $66.5M $18.3M $151.3M $92.7M -$61.9M
 
Dividends Paid (Ex Special Dividend) -$151.7M -$106.6M -$106.4M -$334.5M -$431.8M
Special Dividend Paid
Long-Term Debt Issued $376M $276.5M $366.5M $842.6M $2B
Long-Term Debt Repaid -$673.3M -$433.5M -$615.7M -$1.1B -$2B
Repurchase of Common Stock -- -- -- -$50M -$100K
Other Financing Activities -$2M -$3.1M $80.8M $1.6M --
Cash From Financing -$513.6M -$302.1M -$389M -$664.6M -$650.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $53.3M $27.3M -$5.7M $72.6M -$36.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $450M $144.1M $155.7M $556.8M $553.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $167.9M $124.3M $143.7M $332.5M $383.1M
Depreciation & Amoritzation $114.9M $112.8M $117.3M $163.7M $145.3M
Stock-Based Compensation $153K $285K $1M $3M $1.6M
Change in Accounts Receivable $53.3M $56M -$33.2M -$37.6M $54.3M
Change in Inventories $25.7M -$46.1M $7M $4.7M $74.1M
Cash From Operations $373.6M $286.9M $211.6M $350.8M $512.9M
 
Capital Expenditures $48M $148.5M $36.9M $78.4M $84.1M
Cash Acquisitions -- $4.6M -- -- --
Cash From Investing $26.5M $46.9M $122.5M $102.7M -$27.8M
 
Dividends Paid (Ex Special Dividend) -$105.9M -$85.9M -$92.8M -$300.6M -$326.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $303M $159M $282.8M $797.7M $1.7B
Long-Term Debt Repaid -$553.5M -$308.1M -$564M -$936.3M -$1.8B
Repurchase of Common Stock -- -- -- -$23.7M -$100K
Other Financing Activities -$1.4M -$2.5M $78.3M -- -$24.9M
Cash From Financing -$393.5M -$262.8M -$342M -$484.6M -$489.4M
 
Beginning Cash (CF) $355.4M $260.4M $648.1M $763M $708.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.6M $71.1M -$7.9M -$31M -$4.3M
Ending Cash (CF) $361.9M $331.5M $640.2M $732M $704.6M
 
Levered Free Cash Flow $325.6M $138.5M $174.7M $272.5M $428.9M

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

GET BETTER TRADE IDEAS

Popular

4 Top Dividend Stocks to Buy Now
4 Top Dividend Stocks to Buy Now

If you’re looking for steady income, dividend stocks are a…

Will Uber Stock Recover?
Will Uber Stock Recover?

Shares of Uber Technologies (NYSE:UBER) have had a rough few…

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Sell
47
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 114x

Sell
39
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
87
CEG alert for Jan 11

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
1
MCY alert for Jan 11

Mercury General [MCY] is down 19.87% over the past day.

Buy
84
ATZAF alert for Jan 11

Aritzia [ATZAF] is up 17.63% over the past day.

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

Show me the best stock