Financhill
Buy
59

BSAC Quote, Financials, Valuation and Earnings

Last price:
$18.90
Seasonality move :
5.74%
Day range:
$18.81 - $19.08
52-week range:
$17.73 - $21.43
Dividend yield:
3.99%
P/E ratio:
9.75x
P/S ratio:
3.41x
P/B ratio:
1.90x
Volume:
259.4K
Avg. volume:
227K
1-year change:
-0.89%
Market cap:
$8.9B
Revenue:
$2.3B
EPS (TTM):
$1.94
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.7B $2.6B $3B $2.5B $2.3B
Revenue Growth (YoY) -4.11% -5.07% 16.03% -15.24% -9.99%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $917.4M $849.2M $927.9M $861M $859.6M
Other Inc / (Exp) -$120.7M $146.7M $769.1M -$52.6M $449.8M
Operating Expenses $1.1B $945M $1.1B $1B $1B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.1B $880.5M $1.4B $1B $826.4M
Earnings of Discontinued Ops. $2.4M -- -- -- --
Income Tax Expense $249.6M $180.5M $293.1M $107.8M $116.6M
Net Income to Company $886M $700M $1.1B $929.7M $709.8M
 
Minority Interest in Earnings -$3.2M -$6.5M -$13.2M -$17.5M -$17.2M
Net Income to Common Excl Extra Items $882.8M $693.5M $1.1B $912.2M $692.6M
 
Basic EPS (Cont. Ops) $1.87 $1.47 $2.37 $1.94 $1.47
Diluted EPS (Cont. Ops) $1.87 $1.47 $2.37 $1.94 $1.47
Weighted Average Basic Share $471.1M $471.1M $471.1M $471.1M $471.1M
Weighted Average Diluted Share $471.1M $471.1M $471.1M $471.1M $471.1M
 
EBITDA -- -- -- -- --
EBIT $2.4B $1.7B $2.9B $3.9B $4.8B
 
Revenue (Reported) $2.7B $2.6B $3B $2.5B $2.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.4B $1.7B $2.9B $3.9B $4.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $659.4M $753.6M $682.8M $505.6M $788.4M
Revenue Growth (YoY) -6.02% 14.29% -9.4% -25.96% 55.95%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $215.3M $221.3M $209.4M $217.7M $212.3M
Other Inc / (Exp) -$27.5M $367.2M $886M $94.3M $252.4M
Operating Expenses $215.2M $262.8M $243.4M $260.3M $239.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $195.7M $297.6M $216.2M $88.2M $330.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46.7M $64.8M $11.4M $15.6M $63.9M
Net Income to Company $168.4M $393.7M -$418.4M $66.4M $331.6M
 
Minority Interest in Earnings -$1.5M -$4.2M -$4.6M -$5.9M -$4.3M
Net Income to Common Excl Extra Items $147.4M $228.7M $200.2M $66.7M $261.9M
 
Basic EPS (Cont. Ops) $0.31 $0.49 $0.42 $0.14 $0.56
Diluted EPS (Cont. Ops) $0.31 $0.49 $0.42 $0.14 $0.56
Weighted Average Basic Share $471M $471.1M $473.4M $471.8M $471.2M
Weighted Average Diluted Share $471M $471.1M $473.4M $471.8M $471.2M
 
EBITDA -- -- -- -- --
EBIT $263.5M $416M $929.8M $1B $844.8M
 
Revenue (Reported) $659.4M $753.6M $682.8M $505.6M $788.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $263.5M $416M $929.8M $1B $844.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.6B $3B $2.9B $2.1B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $836.7M $929.9M $875M $861.8M $825.9M
Other Inc / (Exp) $94.4M $270.8M $1.9B -$2.1B $180.3M
Operating Expenses $929.6M $1.1B $1B $1B $951.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $756.1M $1.3B $1.4B $550.9M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $165.9M $266M $198.9M $42.7M $232.2M
Net Income to Company $716.9M $1.2B $524.9M $1.1B $1.1B
 
Minority Interest in Earnings -$5M -$12.6M -$17.8M -$21.3M -$10M
Net Income to Common Excl Extra Items $585.2M $1B $1.2B $486.9M $914.7M
 
Basic EPS (Cont. Ops) $1.24 $2.14 $2.54 $1.04 $1.94
Diluted EPS (Cont. Ops) $1.24 $2.14 $2.54 $1.04 $1.94
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $1.6B $1.9B $4.2B $4.6B $4B
 
Revenue (Reported) $2.6B $3B $2.9B $2.1B $2.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.6B $1.9B $4.2B $4.6B $4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9B $2.3B $2.3B $1.8B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $622.9M $703.2M $650.7M $654.7M $621.5M
Other Inc / (Exp) $235.8M $370.4M $2B $491.5M $555M
Operating Expenses $682.8M $825.6M $762.1M $785M $706.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $556.4M $961.7M $962.5M $457.3M $799M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $122.4M $208.9M $116.4M $46M $165.3M
Net Income to Company $449M $916.2M $313.7M $438.1M $802.4M
 
Minority Interest in Earnings -$3.4M -$9.4M -$14.2M -$18M -$10.4M
Net Income to Common Excl Extra Items $430.6M $743.3M $831.9M $393.3M $623.3M
 
Basic EPS (Cont. Ops) $0.91 $1.58 $1.77 $0.84 $1.33
Diluted EPS (Cont. Ops) $0.91 $1.58 $1.77 $0.84 $1.33
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA -- -- -- -- --
EBIT $1.1B $1.3B $2.7B $3.3B $2.6B
 
Revenue (Reported) $1.9B $2.3B $2.3B $1.8B $2.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.1B $1.3B $2.7B $3.3B $2.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $5.8B $5.4B $6.2B $6.2B $6.6B
Short Term Investments $5.8B $10.3B $6.9B $7.3B $5.4B
Accounts Receivable, Net $200.9M $141.3M $108.1M $218.1M $229.1M
Inventory -- -- -- -- --
Prepaid Expenses $590.2M $545.1M $379.1M $290M $194.5M
Other Current Assets -- -- -- -- --
Total Current Assets $24B $29.7B $26B $28.9B $25.2B
 
Property Plant And Equipment $557.8M $546.7M $440M $438.5M $404.1M
Long-Term Investments $5.9B $10.3B $12.4B $13.1B $14.9B
Goodwill -- -- -- -- --
Other Intangibles $100.2M $116M $112M $127.1M $111.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $69.1B $78.3B $75B $80.7B $81.5B
 
Accounts Payable $513.2M $529M $713.7M $710.9M $564.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $27.5M $30.5M $23.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $2.1B $941.3M $1.6B $1.3B
 
Long-Term Debt $18.4B $20.5B $11.9B $12.3B $14.1B
Capital Leases -- -- -- -- --
Total Liabilities $64.3B $73.1B $69.8B $74.8B $75.4B
 
Common Stock $1.2B $1.3B $1B $1.1B $1B
Other Common Equity Adj $2.9B $3.3B $3B $3.4B $3.6B
Common Equity $4.6B $5.1B $5.1B $5.7B $6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $108.8M $119.1M $110.8M $129.2M $143.1M
Total Equity $4.8B $5.2B $5.2B $5.9B $6.1B
 
Total Liabilities and Equity $69.1B $78.3B $75B $80.7B $81.5B
Cash and Short Terms $11.6B $15.7B $13.1B $13.5B $12.1B
Total Debt $18.4B $20.5B $11.9B $12.3B $14.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $5.8B $9.5B $6.8B $5.1B $3.1B
Short Term Investments $7.6B $11B $6.2B $7.9B $2.8B
Accounts Receivable, Net $130.3M $184.1M -- $46.5M $202M
Inventory -- -- -- -- --
Prepaid Expenses $397.4M $427.3M $283.9M $222.7M $133.9M
Other Current Assets -- -- -- -- --
Total Current Assets $29.2B $33.6B $32.5B $29.4B $21.4B
 
Property Plant And Equipment $485.8M $450.2M $365.8M $389.4M $359.5M
Long-Term Investments $8.3B $11.1B $11.2B $13.6B $8.1B
Goodwill -- -- -- -- --
Other Intangibles $94.2M $105.7M $101.6M $107.1M $99.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $72.9B $78.4B $77.9B $81.4B $73.2B
 
Accounts Payable $452.4M $782M $347M $209.3M $429.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $26.3M $19.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1B $885.2M $652.6M $1.2B $2.4B
 
Long-Term Debt $19.1B $21.3B $16.7B $13.1B $15.7B
Capital Leases -- -- -- -- --
Total Liabilities $68.1B $74.3B $73.8B $76.6B $68.4B
 
Common Stock $1.1B $1.1B $925.2M $1B $990.2M
Other Common Equity Adj $3B $3.1B $2.5B $3.3B $3B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $104.8M $112.9M $110.6M $140.2M $117M
Total Equity $4.8B $4.2B $4.1B $4.8B $4.8B
 
Total Liabilities and Equity $72.9B $78.4B $77.9B $81.4B $73.2B
Cash and Short Terms $13.4B $20.5B $13B $13B $5.8B
Total Debt $19.1B $21.3B $16.7B $13.1B $15.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $886M $700M $1.1B $929.7M $709.8M
Depreciation & Amoritzation $151.3M $138.6M $161.4M $149.7M $171.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B -$1B -$786.4M -$413.3M $1.6B
 
Capital Expenditures $128.7M $108.6M $114.7M $130.4M $145.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$202.2M -$88.8M -$111.4M -$108.9M -$140.9M
 
Dividends Paid (Ex Special Dividend) -$506.4M -$419.5M -$410.6M -$535.4M -$579.9M
Special Dividend Paid
Long-Term Debt Issued -- $602.1M -- $118M --
Long-Term Debt Repaid -$43M -$53.2M -$60.9M -$25.1M -$36M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $787.1M -- --
Cash From Financing -$549.4M $129.3M $315.6M -$442.5M -$615.9M
 
Beginning Cash (CF) $3.2B $4.7B $3.8B $3.3B $2.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9B -$998M -$582.3M -$964.7M $815.9M
Ending Cash (CF) $5.3B $3.7B $3.8B $2.4B $3.3B
 
Levered Free Cash Flow $2.5B -$1.1B -$901.2M -$543.8M $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $168.4M $393.7M -$418.4M $66.4M $331.6M
Depreciation & Amoritzation $37.8M $35.7M -$42.1M $37.6M $37.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$568.2M -$2.8B $124.9M -$567.2M $873.5M
 
Capital Expenditures $24M $20.9M -$19.4M $42.6M $17.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18.6M -$20.6M $17.8M -$39.4M -$14.9M
 
Dividends Paid (Ex Special Dividend) -$10.8M $31.6M $553.2M $35.5M -$1.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $21.4M -$588.4M -$335.8M $553M -$159.2M
Long-Term Debt Repaid -$6.4M -$659.7M -$13.2M -$13.1M -$3.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.1K -- -- -- --
Cash From Financing $4.1M -$602.3M $400.9M $706M -$977.7M
 
Beginning Cash (CF) $4.7B $10.6B $3.5B $3B $2.3B
Foreign Exchange Rate Adjustment -$106.5M $374.7M $2.4M -$402.8K -$13.1M
Additions / Reductions -$582.8M -$3.4B $543.6M $99.4M -$119.2M
Ending Cash (CF) $4.3B $7.3B $3.8B $2.9B $2.1B
 
Levered Free Cash Flow -$592.3M -$2.8B $144.2M -$609.8M $855.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $716.9M $1.2B $524.9M $1.1B $1.1B
Depreciation & Amoritzation $145.2M $150.7M $78.3M $241.9M $159.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $3.2B -$2.8B -$1.3B $1.5B
 
Capital Expenditures $122.7M $127.1M $50.8M $202M $131.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$196.5M -$113.6M -$49.9M -$173.1M -$125.4M
 
Dividends Paid (Ex Special Dividend) -$215.8M -$609.3M -$8.4M -$1.1B -$382.9M
Special Dividend Paid
Long-Term Debt Issued $605.8M $1.1B -$838.6M $1B -$557.2M
Long-Term Debt Repaid -$42M -$713M $585.4M -$22.8M -$25.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $348M -$272.5M -$164.5M $415.7M -$2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B $2.8B -$3B -$1.1B -$581.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $948.1M $3B -$2.9B -$1.5B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $449M $916.2M $313.7M $438.1M $802.4M
Depreciation & Amoritzation $105.1M $117.2M $34.1M $126.3M $113.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$979.9M $3.2B $1.2B $273.2M $223.7M
 
Capital Expenditures $53.5M $72M $8M $79.6M $65.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$44.7M -$69.5M -$7.9M -$72.1M -$56.7M
 
Dividends Paid (Ex Special Dividend) -$212.5M -$402.2M -- -$571.4M -$374.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $605.8M $1.1B $264.4M $1.2B $623.9M
Long-Term Debt Repaid -$8.2M -$667.9M -$21.7M -$19.3M -$9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.1K -- -- -- --
Cash From Financing $385.1M -$16.7M -$496.8M $361.4M -$1B
 
Beginning Cash (CF) $14B $19.5B $11.4B $8.7B $8.1B
Foreign Exchange Rate Adjustment $139.1M $392.3M -$23.1M $6.5M -$500.9K
Additions / Reductions -$639.5M $3.1B $675.8M $562.5M -$834.8M
Ending Cash (CF) $13.6B $22.7B $11.6B $9.1B $7.3B
 
Levered Free Cash Flow -$1B $3.2B $1.2B $193.6M $157.9M

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

GET BETTER TRADE IDEAS

Popular

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…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

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 down 0.09% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 7.53% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 6.1% over the past day.

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

Show me the best stock