Financhill
Buy
56

BOUYY Quote, Financials, Valuation and Earnings

Last price:
$8.96
Seasonality move :
4.84%
Day range:
$8.78 - $8.89
52-week range:
$5.52 - $9.23
Dividend yield:
5.1%
P/E ratio:
14.70x
P/S ratio:
0.27x
P/B ratio:
1.25x
Volume:
16.2K
Avg. volume:
38.2K
1-year change:
27.18%
Market cap:
$16.9B
Revenue:
$61.4B
EPS (TTM):
$0.60
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $39.6B $44.5B $46.8B $60.6B $61.4B
Revenue Growth (YoY) -6.89% 12.25% 5.28% 29.52% 1.29%
 
Cost of Revenues $17.6B $19.8B $20.6B $28.2B $27.5B
Gross Profit $22B $24.7B $26.2B $32.5B $33.9B
Gross Profit Margin 55.63% 55.47% 56.05% 53.56% 55.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $27.4M $2.2M $8.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $20.1B $22.1B $24.4B $30.1B $31B
Operating Income $1.9B $2.5B $1.9B $2.4B $2.9B
 
Net Interest Expenses $295.8M $260.3M $304.8M $469.9M $434M
EBT. Incl. Unusual Items $1.2B $2.1B $1.6B $1.9B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $362M $511.1M $447.1M $592.2M $667.8M
Net Income to Company $879.4M $1.5B $1.2B $1.3B $1.3B
 
Minority Interest in Earnings -$84.5M -$213M -$166.6M -$174.3M -$177.5M
Net Income to Common Excl Extra Items $794.9M $1.3B $1B $1.1B $1.1B
 
Basic EPS (Cont. Ops) $0.42 $0.70 $0.54 $0.60 $0.61
Diluted EPS (Cont. Ops) $0.42 $0.70 $0.54 $0.60 $0.61
Weighted Average Basic Share $1.9B $1.9B $1.9B $1.9B $1.9B
Weighted Average Diluted Share $1.9B $1.9B $1.9B $1.9B $1.9B
 
EBITDA $4.2B $5.2B $4.8B $5.6B $5.9B
EBIT $1.5B $2.3B $1.9B $2.4B $2.5B
 
Revenue (Reported) $39.6B $44.5B $46.8B $60.6B $61.4B
Operating Income (Reported) $1.9B $2.5B $1.9B $2.4B $2.9B
Operating Income (Adjusted) $1.5B $2.3B $1.9B $2.4B $2.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $9.3B $9.2B $12.9B $13.4B $13.2B
Revenue Growth (YoY) 16.93% -1.26% 39.93% 3.75% -1.07%
 
Cost of Revenues $4B $3.9B $5.7B $5.9B $5.7B
Gross Profit $5.3B $5.3B $7.2B $7.5B $7.6B
Gross Profit Margin 57.03% 57.49% 55.75% 55.69% 57.02%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.3B $5.4B $7.2B $7.5B $7.5B
Operating Income -$16.9M -$113.3M -$36.5M -$58.7M $54.7M
 
Net Interest Expenses $72.3M $52.7M $105.3M $80.4M $102.1M
EBT. Incl. Unusual Items $28.9M -$160.5M -$130M -$127.1M -$89.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$19.3M -$30.3M $3.2M $7.6M $66.3M
Net Income to Company $48.2M -$130.2M -$133.2M -$134.7M -$155.7M
 
Minority Interest in Earnings -$22.9M -$16.8M -$10.7M -$23.9M -$8.4M
Net Income to Common Excl Extra Items $25.3M -$147M -$143.9M -$158.6M -$164.1M
 
Basic EPS (Cont. Ops) $0.01 -$0.08 -$0.08 -$0.08 -$0.09
Diluted EPS (Cont. Ops) $0.01 -$0.08 -$0.08 -$0.08 -$0.09
Weighted Average Basic Share $1.8B $1.9B $1.9B $1.9B $1.9B
Weighted Average Diluted Share $1.8B $1.9B $1.9B $1.9B $1.9B
 
EBITDA $753.1M $538.6M $687.4M $735.4M $789.2M
EBIT $97.6M -$96.5M -$17.2M $7.6M $41M
 
Revenue (Reported) $9.3B $9.2B $12.9B $13.4B $13.2B
Operating Income (Reported) -$16.9M -$113.3M -$36.5M -$58.7M $54.7M
Operating Income (Adjusted) $97.6M -$96.5M -$17.2M $7.6M $41M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $41.2B $44.3B $50.2B $61.1B $61.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.2B $19.7B $22.2B $28.4B $27.3B
Gross Profit $22.9B $24.6B $28B $32.8B $34B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $20.6B $22.1B $26B $30.3B $31B
Operating Income $2.3B $2.5B $1.9B $2.4B $3B
 
Net Interest Expenses $294M $241.3M $354.3M $445M $455.3M
EBT. Incl. Unusual Items $1.6B $1.7B $1.6B $1.9B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $448.5M $498.6M $467.4M $598M $726M
Net Income to Company $1.1B $1.4B $1.2B $1.3B $1.3B
 
Minority Interest in Earnings -$100.2M -$206.1M -$159.4M -$187.7M -$161.8M
Net Income to Common Excl Extra Items $1.1B $1.2B $990.9M $1.1B $1.1B
 
Basic EPS (Cont. Ops) $0.58 $0.60 $0.52 $0.59 $0.60
Diluted EPS (Cont. Ops) $0.58 $0.60 $0.52 $0.59 $0.60
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.7B $4.9B $4.9B $5.7B $5.9B
EBIT $1.9B $2B $2B $2.4B $2.6B
 
Revenue (Reported) $41.2B $44.3B $50.2B $61.1B $61.3B
Operating Income (Reported) $2.3B $2.5B $1.9B $2.4B $3B
Operating Income (Adjusted) $1.9B $2B $2B $2.4B $2.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $9.3B $9.2B $12.9B $13.4B $13.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4B $3.9B $5.7B $5.9B $5.7B
Gross Profit $5.3B $5.3B $7.2B $7.5B $7.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.3B $5.4B $7.2B $7.5B $7.5B
Operating Income -$16.9M -$113.3M -$36.5M -$58.7M $54.7M
 
Net Interest Expenses $72.3M $52.7M $105.3M $80.4M $102.1M
EBT. Incl. Unusual Items $28.9M -$160.5M -$130M -$127.1M -$89.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$19.3M -$30.3M $3.2M $7.6M $66.3M
Net Income to Company $48.2M -$130.2M -$133.2M -$134.7M -$155.7M
 
Minority Interest in Earnings -$22.9M -$16.8M -$10.7M -$23.9M -$8.4M
Net Income to Common Excl Extra Items $25.3M -$147M -$143.9M -$158.6M -$164.1M
 
Basic EPS (Cont. Ops) $0.01 -$0.08 -$0.08 -$0.08 -$0.09
Diluted EPS (Cont. Ops) $0.01 -$0.08 -$0.08 -$0.08 -$0.09
Weighted Average Basic Share $1.8B $1.9B $1.9B $1.9B $1.9B
Weighted Average Diluted Share $1.8B $1.9B $1.9B $1.9B $1.9B
 
EBITDA $753.1M $538.6M $687.4M $735.4M $789.2M
EBIT $97.6M -$96.5M -$17.2M $7.6M $41M
 
Revenue (Reported) $9.3B $9.2B $12.9B $13.4B $13.2B
Operating Income (Reported) -$16.9M -$113.3M -$36.5M -$58.7M $54.7M
Operating Income (Adjusted) $97.6M -$96.5M -$17.2M $7.6M $41M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.2B $7.4B $6.2B $6.1B $5.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.2B $7.5B $10.3B $10.7B $10B
Inventory $3.5B $3.2B $3.4B $3.2B $3B
Prepaid Expenses $1B $1.1B $452.6M $1.6B $1.7B
Other Current Assets -- -- -- -- --
Total Current Assets $23.5B $26B $31.7B $32B $30.9B
 
Property Plant And Equipment $11.3B $11.1B $12.5B $13.5B $13.1B
Long-Term Investments -- -- -- -- --
Goodwill $8.9B $8.4B $13.5B $14B $14.2B
Other Intangibles $3.3B $3.1B $4.3B $4.1B $4.1B
Other Long-Term Assets -- -- -- -- --
Total Assets $50B $50.5B $65B $67.1B $65.6B
 
Accounts Payable $8.9B $9.4B $11.9B $12.2B $11.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $441.6M $409.9M $534.1M $622.3M $650.4M
Other Current Liabilities $6.8B $6.6B $7.9B $8.1B $8B
Total Current Liabilities $23.8B $25.1B $32.1B $33.6B $33.5B
 
Long-Term Debt $6.8B $6.6B $12.4B $11.8B $10.9B
Capital Leases -- -- -- -- --
Total Liabilities $35.3B $36.1B $50B $51.5B $50.5B
 
Common Stock $468.6M $433.6M $402.2M $422.3M $394.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $12.8B $12.6B $13.1B $13.7B $13.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.8B $1.9B $1.8B $1.9B $1.9B
Total Equity $14.6B $14.5B $14.9B $15.6B $15.1B
 
Total Liabilities and Equity $50B $50.5B $65B $67.1B $65.6B
Cash and Short Terms $5.2B $7.4B $6.2B $6.1B $5.8B
Total Debt $7.6B $8.5B $14.3B $13.1B $12.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $4.5B $5.1B $3.7B $4.4B $5.1B
Short Term Investments $23.4M $21.2M $31.6M $16.2M $13M
Accounts Receivable, Net $6.9B $7.7B $10.3B $10.2B $10.2B
Inventory $3.5B $3.4B $3.6B $3.3B $3.4B
Prepaid Expenses $472.4M $473.2M $475.4M $481.6M $453.5M
Other Current Assets -- -- -- -- --
Total Current Assets $22.9B $24.8B $30.4B $30.4B $31.8B
 
Property Plant And Equipment $10.9B $11.4B $13B $13.4B $13.6B
Long-Term Investments -- -- -- -- --
Goodwill $8.3B $8.3B $13.8B $13.7B $14.8B
Other Intangibles $3.3B $3B $4.3B $4B $4.2B
Other Long-Term Assets -- -- -- -- --
Total Assets $48B $49.5B $64.6B $64.9B $67.9B
 
Accounts Payable $8.4B $9.1B $11.6B $11.2B $11.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $431.4M $421.9M $546.3M $606.9M $672.1M
Other Current Liabilities $6.6B $6.5B $8.1B $7.9B $8.6B
Total Current Liabilities $23.8B $24.2B $31.7B $32.2B $34.7B
 
Long-Term Debt $5.5B $6.2B $12.3B $11.5B $11.3B
Capital Leases -- -- -- -- --
Total Liabilities $34B $35B $49.6B $49.8B $52.5B
 
Common Stock $446.6M $427.5M $408.9M $409.3M $410.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.7B $1.8B $1.9B $1.9B $2B
Total Equity $14B $14.5B $15B $15.1B $15.4B
 
Total Liabilities and Equity $48B $49.5B $64.6B $64.9B $67.9B
Cash and Short Terms $4.6B $5.1B $3.7B $4.4B $5.1B
Total Debt $7.6B $8B $13.5B $12.8B $12.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $879.4M $1.5B $1.2B $1.3B $1.3B
Depreciation & Amoritzation $2.6B $2.8B $2.8B $3.2B $3.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.9B $4.2B $3.1B $5.8B $5.8B
 
Capital Expenditures $3B $3B $2.9B $2.9B $2.9B
Cash Acquisitions -$38.8M $895.7M -$6.6B $226.3M -$1.1B
Cash From Investing -$1.8B -$1.5B -$9.1B -$2.5B -$3.8B
 
Dividends Paid (Ex Special Dividend) -$737.7M -$765.5M -$717.1M -$726.4M -$777.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $223.8M $1.2B $642.2M -$220.9M -$593.1M
Cash From Financing -$1.2B -$336M $5.1B -$3.6B -$2.2B
 
Beginning Cash (CF) $3.8B $4.8B $6.5B $5.8B $5.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $891.9M $2.4B -$843.7M -$382.2M -$189.4M
Ending Cash (CF) $4.6B $7.3B $5.6B $5.3B $5.2B
 
Levered Free Cash Flow $865.7M $1.2B $261.5M $2.9B $2.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $48.2M -$130.2M -$133.2M -$134.7M -$155.7M
Depreciation & Amoritzation $655.5M $631.8M $698.1M $721.2M $748.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$685.7M -$711.4M -$327.6M -$462.7M -$1.1M
 
Capital Expenditures $723M $903.3M $865.7M $824.4M $813.4M
Cash Acquisitions $601.3M $3.4M $21.5M -$19.6M -$41M
Cash From Investing $28.9M -$823.6M -$759.3M -$838.5M -$776.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $25M $108.4M
Long-Term Debt Repaid -- -- -- -- -$86.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$62.7M -$55M -$96.7M -$68.4M -$72.6M
Cash From Financing $77.1M -$654.2M -$1.6B -$260.7M -$201M
 
Beginning Cash (CF) $4.9B $6.9B $5.7B $5.3B $5.1B
Foreign Exchange Rate Adjustment $54.2M $13.5M $2.1M $20.6M -$51.6M
Additions / Reductions -$579.6M -$2.2B -$2.7B -$1.6B -$978.6M
Ending Cash (CF) $4.3B $4.7B $3B $3.8B $4B
 
Levered Free Cash Flow -$1.4B -$1.6B -$1.2B -$1.3B -$814.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.1B $1.4B $1.2B $1.3B $1.3B
Depreciation & Amoritzation $2.8B $2.7B $2.9B $3.2B $3.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.9B $4.2B $3.5B $5.7B $6.3B
 
Capital Expenditures $3.1B $3.2B $2.8B $2.8B $2.9B
Cash Acquisitions $590.1M $297.7M -$6.6B $185.2M -$1.2B
Cash From Investing -$1.2B -$2.3B -$9B -$2.6B -$3.7B
 
Dividends Paid (Ex Special Dividend) -$737.7M -$765.5M -$717.1M -$726.4M -$777.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $208.6M $1.3B $600.6M -$192.6M -$597.3M
Cash From Financing -$3.4B -$1.1B $4.2B -$2.3B -$2.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$569.4M $814.7M -$1.3B $721.7M $394M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $827.6M $1B $683M $2.8B $3.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $48.2M -$130.2M -$133.2M -$134.7M -$155.7M
Depreciation & Amoritzation $655.5M $631.8M $698.1M $721.2M $748.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$685.7M -$711.4M -$327.6M -$462.7M -$1.1M
 
Capital Expenditures $723M $903.3M $865.7M $824.4M $813.4M
Cash Acquisitions $601.3M $3.4M $21.5M -$19.6M -$41M
Cash From Investing $28.9M -$823.6M -$759.3M -$838.5M -$776.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $25M $108.4M
Long-Term Debt Repaid -- -- -- -- -$86.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$62.7M -$55M -$96.7M -$68.4M -$72.6M
Cash From Financing $77.1M -$654.2M -$1.6B -$260.7M -$201M
 
Beginning Cash (CF) $4.9B $6.9B $5.7B $5.3B $5.1B
Foreign Exchange Rate Adjustment $54.2M $13.5M $2.1M $20.6M -$51.6M
Additions / Reductions -$579.6M -$2.2B -$2.7B -$1.6B -$978.6M
Ending Cash (CF) $4.3B $4.7B $3B $3.8B $4B
 
Levered Free Cash Flow -$1.4B -$1.6B -$1.2B -$1.3B -$814.4M

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 1.15% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.98% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 8.75% over the past day.

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

Show me the best stock