Financhill
Sell
50

BNHUF Quote, Financials, Valuation and Earnings

Last price:
$27.10
Seasonality move :
17.95%
Day range:
$27.10 - $27.10
52-week range:
$27.10 - $27.10
Dividend yield:
2.44%
P/E ratio:
9.97x
P/S ratio:
0.97x
P/B ratio:
1.37x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$1.2B
Revenue:
$1.3B
EPS (TTM):
$2.72
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $655.5M $875M $1.2B $1.2B $1.3B
Revenue Growth (YoY) -26.38% 33.48% 35.81% -2.78% 8.66%
 
Cost of Revenues $160.7M $258.4M $99.3M $96.6M $90.4M
Gross Profit $494.9M $616.6M $1.1B $1.1B $1.2B
Gross Profit Margin 75.49% 70.47% 91.65% 91.64% 92.8%
 
R&D Expenses $3.7M $3.7M -- -- --
Selling, General & Admin $43.2M $47.6M $58.8M $56.6M $70.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $548.5M $589.2M $801.6M $832.3M $942.3M
Operating Income -$53.7M $27.4M $287.4M $226.5M $222.7M
 
Net Interest Expenses $51M $51M $41.6M $36.9M $33.3M
EBT. Incl. Unusual Items -$119.2M $106.3M $255.6M $192.5M $194.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.4M $56M $78.7M $43.3M $41.3M
Net Income to Company -$127.6M $50.3M $176.9M $149.2M $152.9M
 
Minority Interest in Earnings $332.5K -$62.7M -$135.6M -$51.2M -$47M
Net Income to Common Excl Extra Items -$127.3M -$12.4M $41.3M $98.1M $105.8M
 
Basic EPS (Cont. Ops) -$2.99 -$0.29 $0.97 $2.31 $2.49
Diluted EPS (Cont. Ops) -$2.99 -$0.29 $0.97 $2.31 $2.49
Weighted Average Basic Share $42.5M $42.5M $42.5M $42.5M $42.5M
Weighted Average Diluted Share $42.5M $42.5M $42.5M $42.5M $42.5M
 
EBITDA $78M $264.7M $414.5M $349.5M $359.1M
EBIT -$73.4M $156.5M $301.4M $248.4M $253.6M
 
Revenue (Reported) $655.5M $875M $1.2B $1.2B $1.3B
Operating Income (Reported) -$53.7M $27.4M $287.4M $226.5M $222.7M
Operating Income (Adjusted) -$73.4M $156.5M $301.4M $248.4M $253.6M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $191.9M $256.8M $263.6M $396.7M $314.7M
Revenue Growth (YoY) 52.65% 33.85% 2.64% 50.47% -20.66%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $182.5M $217.1M $220.9M $309.8M $238.8M
Operating Income $9.4M $39.8M $42.7M $86.9M $76M
 
Net Interest Expenses $5.1M $3.6M -- $12M --
EBT. Incl. Unusual Items $4.4M $31.4M $51M $74.4M $93.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.8M $14.4M -$708.3K $10.1M $4.6M
Net Income to Company -$1.4M $14.1M $49.2M $63.7M $89.8M
 
Minority Interest in Earnings -$5M -$18.5M -$10.7M -$9.1M -$4.2M
Net Income to Common Excl Extra Items -$6.4M -$1.4M $40.9M $55.2M $85M
 
Basic EPS (Cont. Ops) -$0.15 -$0.03 $0.96 $1.30 $2.00
Diluted EPS (Cont. Ops) -$0.15 -$0.03 $0.96 $1.30 $2.00
Weighted Average Basic Share $42.5M $42.5M $42.5M $42.5M $42.5M
Weighted Average Diluted Share $42.5M $42.5M $42.5M $42.5M $42.5M
 
EBITDA $45.3M $67.2M $98.6M $125.4M $152.3M
EBIT $17.4M $43.1M $73.6M $98.3M $126.2M
 
Revenue (Reported) $191.9M $256.8M $263.6M $396.7M $314.7M
Operating Income (Reported) $9.4M $39.8M $42.7M $86.9M $76M
Operating Income (Adjusted) $17.4M $43.1M $73.6M $98.3M $126.2M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $672.7M $1.1B $1.2B $1.3B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $502.6M $671.4M $828.4M $1.1B $976.8M
Operating Income $2.6M $133.6M $284.1M $242.7M $217.5M
 
Net Interest Expenses $65.2M $52.5M $15.9M $54.7M $17.6M
EBT. Incl. Unusual Items -$64.6M $203.8M $274.5M $181.4M $190.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.4M $83.5M $58.2M $45.4M $33.7M
Net Income to Company -$81.9M $118.3M $218.7M $137.3M $158.5M
 
Minority Interest in Earnings -$20.9M -$105.9M -$108.6M -$38.9M -$41.5M
Net Income to Common Excl Extra Items -$101.9M $14.5M $107.8M $97M $115.7M
 
Basic EPS (Cont. Ops) -$2.41 $0.35 $2.53 $2.28 $2.72
Diluted EPS (Cont. Ops) -$2.41 $0.35 $2.53 $2.28 $2.72
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $69.3M $365.4M $486.3M $403.3M $427.4M
EBIT -$73.4M $260M $333.2M $293M $313M
 
Revenue (Reported) $672.7M $1.1B $1.2B $1.3B $1.2B
Operating Income (Reported) $2.6M $133.6M $284.1M $242.7M $217.5M
Operating Income (Adjusted) -$73.4M $260M $333.2M $293M $313M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $348.5M $535.6M $555.9M $678.5M $575.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $338M $419M $446.5M $561.4M $463.2M
Operating Income $10.5M $116.6M $109.5M $117.1M $112.3M
 
Net Interest Expenses $16.1M $5.2M -- $12M $17.9M
EBT. Incl. Unusual Items $7.6M $106.5M $126.8M $114.7M $111.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13M $41M $20M $21.7M $14M
Net Income to Company -$5.5M $62.5M $104.3M $92.5M $98.1M
 
Minority Interest in Earnings -$17.1M -$60.9M -$34.1M -$21.6M -$16.2M
Net Income to Common Excl Extra Items -$22.6M $4.6M $72.7M $71.4M $81.2M
 
Basic EPS (Cont. Ops) -$0.54 $0.11 $1.71 $1.68 $1.91
Diluted EPS (Cont. Ops) -$0.54 $0.11 $1.71 $1.68 $1.91
Weighted Average Basic Share $85.1M $85.1M $85.1M $85.1M $85.1M
Weighted Average Diluted Share $85.1M $85.1M $85.1M $85.1M $85.1M
 
EBITDA $85.6M $193.1M $221.5M $215.8M $233.3M
EBIT $31.2M $141.4M $172.9M $162.3M $177.8M
 
Revenue (Reported) $348.5M $535.6M $555.9M $678.5M $575.6M
Operating Income (Reported) $10.5M $116.6M $109.5M $117.1M $112.3M
Operating Income (Adjusted) $31.2M $141.4M $172.9M $162.3M $177.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $436.3M $388.3M $494.4M $471M $527.6M
Short Term Investments $7.5M $7.6M $7.4M $9.3M $5.8M
Accounts Receivable, Net $169.7M $212.6M $245.7M $329.7M $243.7M
Inventory $19.7M $22.6M $29.7M $54M $33.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $744M $732.8M $890.9M $929.8M $863.3M
 
Property Plant And Equipment $1.3B $1.2B $1.1B $1.1B $1.1B
Long-Term Investments -- -- -- -- --
Goodwill $50.1M $48.2M $44.1M $40.5M $41.1M
Other Intangibles $73.6M $73.5M $71M $79.8M $69.5M
Other Long-Term Assets -- $110 $100 $100 $180
Total Assets $2.2B $2.2B $2.2B $2.3B $2.2B
 
Accounts Payable $96.7M $87.1M $73M $112.7M $66.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $9.2M $8.9M $8.8M $8.8M $8.4M
Other Current Liabilities -- -- -- -- $351.1M
Total Current Liabilities $436.8M $483M $450.5M $592.5M $576.8M
 
Long-Term Debt $1B $953.8M $852.2M $713.2M $609.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.7B $1.5B $1.5B $1.4B
 
Common Stock $6.2M $6M $5.4M $5.2M $4.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $522.4M $524M $583.5M $656.6M $685.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $19.3M -$22.4M $126.2M $121M $126.1M
Total Equity $541.7M $501.6M $709.8M $777.5M $811.6M
 
Total Liabilities and Equity $2.2B $2.2B $2.2B $2.3B $2.2B
Cash and Short Terms $443.9M $395.9M $501.8M $480.3M $533.4M
Total Debt $1.2B $1.1B $985.1M $936.7M $822.7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $425.7M $381.7M $575.8M $610.1M $684.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $277.1M $244.9M $238M $243.6M $312M
Inventory $20M $30.4M $37.6M $35.2M $33M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $722.8M $657M $855M $888.9M $1B
 
Property Plant And Equipment $1.2B $1.1B $1.1B $987.1M $1.2B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $9.3K -- --
Total Assets $2.2B $2B $2.3B $2.2B $2.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $291.4M $323.2M $331.1M $358.5M $399.3M
Total Current Liabilities $467.8M $490.9M $476.3M $552.9M $645.6M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.5B $1.5B $1.4B $1.6B
 
Common Stock $6.2M $5.4M $4.9M $4.8M $5.3M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$57.7M $9.4M $134.8M $107.5M $141.1M
Total Equity $487.6M $471.3M $753.6M $759.1M $979.5M
 
Total Liabilities and Equity $2.2B $2B $2.3B $2.2B $2.6B
Cash and Short Terms $425.7M $381.7M $575.8M $610.1M $684.1M
Total Debt $1.2B $1B $1B $881.6M $972.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$127.6M $50.3M $176.9M $149.2M $152.9M
Depreciation & Amoritzation $151.4M $108.2M $113.1M $101.1M $105.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$25.2M -$52.3M -$57.6M -$39.7M $60.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$77.8M $169.8M $262.9M $228.4M $324.5M
 
Capital Expenditures $184.2M $93.5M $108.1M $89.4M $129.4M
Cash Acquisitions -$9.2M -- -- -- --
Cash From Investing -$146M -$96.4M -$141M -$82.9M -$111.4M
 
Dividends Paid (Ex Special Dividend) -$26.4M -$37.1M -$19M -$20.1M -$42.7M
Special Dividend Paid
Long-Term Debt Issued $237.8M $93.4M $99.5M $56.2M $102M
Long-Term Debt Repaid -$192.2M -$162.3M -$150.2M -$136.5M -$186.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2M -- $181.7M $16M --
Cash From Financing $21.1M -$106M $21.5M -$159.1M -$126.8M
 
Beginning Cash (CF) $657M $504.8M $419.8M $515.7M $506.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$202.7M -$32.6M $143.5M -$13.6M $86.4M
Ending Cash (CF) $461.9M $468.7M $567.3M $515.9M $610.9M
 
Levered Free Cash Flow -$262.1M $76.3M $154.9M $139.1M $195.1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$1.4M $14.1M $49.2M $63.7M $89.8M
Depreciation & Amoritzation $28.3M $22.4M $24M $26.5M $28.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$56.4M -$29.6M $38.9K $16.1M $598.8K
Change in Inventories -- -- -- -- --
Cash From Operations -$7M $17.8M $36.8M $118.8M $78M
 
Capital Expenditures $16.5M $42.8M $21.3M $21.8M $73.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.3M -$39.5M -$15.7M -$13M -$12.3M
 
Dividends Paid (Ex Special Dividend) -$25.7M -$30.1M -$58.7M -$26.7M -$28.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.6M $41.2M -- $6.5M $31.8M
Long-Term Debt Repaid -$28.9M -$78.5M -$19.6M -$45M -$59.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$10.6K $15.8M -- $2.7M
Cash From Financing -$51.1M -$67.4M -$42.1M -$65.2M -$53.8M
 
Beginning Cash (CF) $492.2M $508M $610.9M $620.6M $615.4M
Foreign Exchange Rate Adjustment $2.1M $8.4M $13.6M -$19M -$3.5M
Additions / Reductions -$69.3M -$89.1M -$21M $40.6M $11.9M
Ending Cash (CF) $434.4M $399.5M $579.8M $630.3M $668.2M
 
Levered Free Cash Flow -$23.4M -$25.1M $15.5M $97M $4.6M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$81.9M $118.3M $218.7M $137.3M $158.5M
Depreciation & Amoritzation $144.2M $103.2M $110.6M $106.5M $110.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$77.5M -$11.7M $28.4M -$7.9M -$39.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$26.6M $299.2M $308.4M $289.3M $199.9M
 
Capital Expenditures $156.2M $147.2M $89.6M $76.7M $186.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$164.1M -$152.2M -$117.8M -$65.8M -$116.5M
 
Dividends Paid (Ex Special Dividend) -$33.9M -$59.2M -$29.9M $1.8M -$47M
Special Dividend Paid
Long-Term Debt Issued $151.2M $131.3M $56.3M $77.8M $112.2M
Long-Term Debt Repaid -$139.2M -$200.6M -$108.2M -$148.2M -$194.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$19.8M -$128.5M $25.2M -$143.2M -$90.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$210.6M $18.5M $215.7M $80.3M -$7.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$182.8M $152.1M $218.8M $212.6M $13.5M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$5.5M $62.5M $104.3M $92.5M $98.1M
Depreciation & Amoritzation $54.9M $50M $47.5M $52.9M $57.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$66.3M -$25.7M $60.3M $92.1M -$8.2M
Change in Inventories -- -- -- -- --
Cash From Operations $9.8M $139.2M $184.7M $245.6M $120.9M
 
Capital Expenditures $31.7M $85.4M $66.9M $54.2M $111.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$24.5M -$80.3M -$57.2M -$40M -$45.2M
 
Dividends Paid (Ex Special Dividend) -$25.7M -$47.8M -$58.7M -$36.9M -$41.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.3M $43.2M -- $21.6M $31.8M
Long-Term Debt Repaid -$47.6M -$85.9M -$44M -$55.7M -$64M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$10.6K $15.8M -- $38.7M
Cash From Financing -$68M -$90.6M -$86.9M -$71M -$34.7M
 
Beginning Cash (CF) $1B $963M $1.1B $1.1B $1.2B
Foreign Exchange Rate Adjustment -$1.3M $3.9M $30.5M -$10.1M -$10.9M
Additions / Reductions -$82.8M -$31.7M $40.6M $134.5M $41.1M
Ending Cash (CF) $926.7M $907.4M $1.2B $1.3B $1.3B
 
Levered Free Cash Flow -$21.9M $53.9M $117.8M $191.4M $9.7M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock