Financhill
Buy
84

BAM.TO Quote, Financials, Valuation and Earnings

Last price:
$81.17
Seasonality move :
9.84%
Day range:
$78.23 - $81.29
52-week range:
$52.46 - $90.24
Dividend yield:
2.8%
P/E ratio:
42.28x
P/S ratio:
29.38x
P/B ratio:
10.78x
Volume:
1M
Avg. volume:
1.2M
1-year change:
40.85%
Market cap:
$130.9B
Revenue:
$659.3M
EPS (TTM):
$1.92
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- $517M $659.3M
Revenue Growth (YoY) -- -- -- -- 27.52%
 
Cost of Revenues -- -- -$48.1M $440M $503.3M
Gross Profit -- -- $48.1M $76.9M $155.9M
Gross Profit Margin -- -- -- 14.88% 23.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $1.3M -- --
Other Inc / (Exp) -- -- $27.3M $634.4M $779.6M
Operating Expenses -- -- $46.8M $6.7M $9.6M
Operating Income -- -- $1.3M $70.2M $146.3M
 
Net Interest Expenses -- -- -- $95.8M $186M
EBT. Incl. Unusual Items -- -- $24.7M $608.8M $740M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $599.1M
Net Income to Company -- -- $3.7B $608.8M $740M
 
Minority Interest in Earnings -- -- -- -$2.7M $82.1M
Net Income to Common Excl Extra Items -- -- $24.7M $608.8M $740M
 
Basic EPS (Cont. Ops) -- -- $0.06 $1.55 $1.79
Diluted EPS (Cont. Ops) -- -- $0.06 $1.53 $1.75
Weighted Average Basic Share -- -- $396.2M $391.7M $409.4M
Weighted Average Diluted Share -- -- $396.2M $396.5M $419.6M
 
EBITDA -- -- $45.5M $704.6M $926M
EBIT -- -- $28.6M $704.6M $926M
 
Revenue (Reported) -- -- -- $517M $659.3M
Operating Income (Reported) -- -- $1.3M $70.2M $146.3M
Operating Income (Adjusted) -- -- $28.6M $704.6M $926M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $1B -- $1.4B $1.5B
Revenue Growth (YoY) -- -- 37% -- 12.63%
 
Cost of Revenues -- -- $5.4M $370.7M $371M
Gross Profit -- -- -$5.4M $1B $1.2B
Gross Profit Margin -- -- -- 72.99% 76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $12.1M $8.6M
Other Inc / (Exp) -- -- $174.5M $10.8M $4.3M
Operating Expenses -- -- -- $295.2M $117.5M
Operating Income -- -- -$5.4M $706.4M $1.1B
 
Net Interest Expenses -- -- -- $118.6M $227.8M
EBT. Incl. Unusual Items -- -- $169.1M $598.5M $833.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $95.7M $107.4M
Net Income to Company -- -- $698.1M $502.8M $726.2M
 
Minority Interest in Earnings -- -- -- $91.7M $106M
Net Income to Common Excl Extra Items -- -- $169.1M $594.5M $832.2M
 
Basic EPS (Cont. Ops) -- -- $0.42 $0.38 $0.52
Diluted EPS (Cont. Ops) -- -- $0.42 $0.38 $0.52
Weighted Average Basic Share -- -- $403.2M $1.6B $1.6B
Weighted Average Diluted Share -- -- $403.2M $1.6B $1.6B
 
EBITDA -- -- -- $722.6M $1.1B
EBIT -- -- -$5.4M $717.2M $1.1B
 
Revenue (Reported) -- $1B -- $1.4B $1.5B
Operating Income (Reported) -- -- -$5.4M $706.4M $1.1B
Operating Income (Adjusted) -- -- -$5.4M $717.2M $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $5B $1.7B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $697.5M $768.1M
Gross Profit -- -- -- $1B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- $184.6M $470.6M $637.6M
Operating Expenses -- -- -- $302M $124.3M
Operating Income -- -- -- $704.7M $1.1B
 
Net Interest Expenses -- -- $1.7M $137.3M $317.2M
EBT. Incl. Unusual Items -- -- -- $1B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- $413.5M $963.4M
 
Minority Interest in Earnings -- -- -$391.3M $91.7M $106M
Net Income to Common Excl Extra Items -- -- -- $1B $1.4B
 
Basic EPS (Cont. Ops) -- -- -- $1.48 $1.93
Diluted EPS (Cont. Ops) -- -- -- $1.48 $1.92
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- $1.2B $1.8B
EBIT -- -- -- $1.2B $1.8B
 
Revenue (Reported) -- -- $5B $1.7B $2B
Operating Income (Reported) -- -- -- $704.7M $1.1B
Operating Income (Adjusted) -- -- -- $1.2B $1.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $1B -- $1.4B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $5.4M $370.7M $371M
Gross Profit -- -- -$5.4M $1B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $12.1M $8.6M
Other Inc / (Exp) -- -- $174.5M $10.8M $4.3M
Operating Expenses -- -- -- $295.2M $117.5M
Operating Income -- -- -$5.4M $706.4M $1.1B
 
Net Interest Expenses -- -- -- $118.6M $227.8M
EBT. Incl. Unusual Items -- -- $169.1M $598.5M $833.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $95.7M $107.4M
Net Income to Company -- -- $698.1M $502.8M $726.2M
 
Minority Interest in Earnings -- -- -- $91.7M $106M
Net Income to Common Excl Extra Items -- -- $169.1M $594.5M $832.2M
 
Basic EPS (Cont. Ops) -- -- $0.42 $0.38 $0.52
Diluted EPS (Cont. Ops) -- -- $0.42 $0.38 $0.52
Weighted Average Basic Share -- -- $403.2M $1.6B $1.6B
Weighted Average Diluted Share -- -- $403.2M $1.6B $1.6B
 
EBITDA -- -- -- $722.6M $1.1B
EBIT -- -- -$5.4M $717.2M $1.1B
 
Revenue (Reported) -- $1B -- $1.4B $1.5B
Operating Income (Reported) -- -- -$5.4M $706.4M $1.1B
Operating Income (Adjusted) -- -- -$5.4M $717.2M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- $1.4M $11.9M $17.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- -- $1.1B $1.2B $1.4B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- $3.2B $3B $4.8B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- $53M $107.6M
Total Assets -- -- $4.3B $4.3B $6.3B
 
Accounts Payable -- -- $1.1B $1.1B $1.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $1.1B $1.5B $1.6B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- $1.1B $1.5B $1.6B
 
Common Stock -- -- $3.3B $3.1B $5B
Other Common Equity Adj -- -- -- $4M $1.4M
Common Equity -- -- $3.2B $2.8B $4.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $11.9M $44.5M
Total Equity -- -- $3.2B $2.8B $4.7B
 
Total Liabilities and Equity -- -- $4.3B $4.3B $6.3B
Cash and Short Terms -- -- $1.4M $11.9M $17.2M
Total Debt -- -- -- $339.5M $314.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- $16.2M $12.2M $475.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $725.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets -- -- $1.2B $1.1B $8.3B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- $3.2B $3.1B $11.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $55.4M $104.3M $804.2M
Total Assets -- -- $4.5B $4.3B $21.4B
 
Accounts Payable -- -- $1.2B $961.3M $3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $128.5M -- $336.3M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $1.3B $1.3B $4.9B
 
Long-Term Debt -- -- -- -- $336.3M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $1.3B $1.3B $5.8B
 
Common Stock -- -- $3.3B -- $12.8B
Other Common Equity Adj -- -- -- -- $251.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $12.2M -- $3.4B
Total Equity -- -- $3.1B $3B $15.6B
 
Total Liabilities and Equity -- -- $4.5B $4.3B $21.4B
Cash and Short Terms -- -- $16.2M $12.2M $475.1M
Total Debt -- -- $128.5M -- $914.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- $3.7B $608.8M $740M
Depreciation & Amoritzation -- -- $16.9M -- --
Stock-Based Compensation -- -- -$62.4M $8.1M $4.1M
Change in Accounts Receivable -- -- -- -$94.5M $177.8M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$485.8M $685.7M $857.6M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -$362.4M -- --
Cash From Investing -- -- $2.2B -$55.3M -$56.1M
 
Dividends Paid (Ex Special Dividend) -- -- -$4.1B -$681.7M -$861.7M
Special Dividend Paid
Long-Term Debt Issued -- -- $644.3M -- --
Long-Term Debt Repaid -- -- -$2.5B -- --
Repurchase of Common Stock -- -- -- -$436M -$13.7M
Other Financing Activities -- -- $5.6B $498.1M $78M
Cash From Financing -- -- -$363.7M -$619.6M -$797.4M
 
Beginning Cash (CF) -- -- $3.2B $1.3M $12.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $1.4B $10.8M $4.1M
Ending Cash (CF) -- -- $4.6B $12.1M $16.4M
 
Levered Free Cash Flow -- -- -$502.7M $685.7M $857.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $698.1M $502.8M $726.2M
Depreciation & Amoritzation -- -- $5.4M $5.4M $4.3M
Stock-Based Compensation -- -- $27.1M $27M $50.1M
Change in Accounts Receivable -- -- -- $84.9M -$170.5M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$55.5M $695.6M $379.6M
 
Capital Expenditures -- -- $1.4M -- --
Cash Acquisitions -- -- -$5.4M -- $8.6M
Cash From Investing -- -- -$6.8M -$8.1M $120.3M
 
Dividends Paid (Ex Special Dividend) -- -- -$714.3M -$835.8M -$1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $317.9M $6.7M $557.2M
Long-Term Debt Repaid -- -- -$128.5M -- --
Repurchase of Common Stock -- -- -- -- -$166.2M
Other Financing Activities -- -- -- -$2.7M $17.2M
Cash From Financing -- -- -$469.4M -$781.9M -$604.5M
 
Beginning Cash (CF) -- -- $4.8B $3.6B $578.7M
Foreign Exchange Rate Adjustment -- -- -- -$4M $1.4M
Additions / Reductions -- -- -$531.7M -$94.4M -$104.6M
Ending Cash (CF) -- -- $4.3B $3.5B $475.6M
 
Levered Free Cash Flow -- -- -$56.8M $695.6M $379.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- $413.5M $963.4M
Depreciation & Amoritzation -- -- -- -$19.3K -$1.1M
Stock-Based Compensation -- -- $27.1M $8M $27.3M
Change in Accounts Receivable -- -- -- -- -$77.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$36.1M $1.4B $541.6M
 
Capital Expenditures -- -- $1.4M -$1.4M --
Cash Acquisitions -- -- -$5.4M $5.4M $8.6M
Cash From Investing -- -- -- -$56.7M $72.3M
 
Dividends Paid (Ex Special Dividend) -- -- -$714.3M -$803.1M -$1B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -$436M --
Other Financing Activities -- -- -- $495.4M $97.8M
Cash From Financing -- -- -- -$932M -$620M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $448.1M -$6.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $1.4B $541.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $698.1M $502.8M $726.2M
Depreciation & Amoritzation -- -- $5.4M $5.4M $4.3M
Stock-Based Compensation -- -- $27.1M $27M $50.1M
Change in Accounts Receivable -- -- -- $84.9M -$170.5M
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$55.5M $695.6M $379.6M
 
Capital Expenditures -- -- $1.4M -- --
Cash Acquisitions -- -- -$5.4M -- $8.6M
Cash From Investing -- -- -$6.8M -$8.1M $120.3M
 
Dividends Paid (Ex Special Dividend) -- -- -$714.3M -$835.8M -$1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $317.9M $6.7M $557.2M
Long-Term Debt Repaid -- -- -$128.5M -- --
Repurchase of Common Stock -- -- -- -- -$166.2M
Other Financing Activities -- -- -- -$2.7M $17.2M
Cash From Financing -- -- -$469.4M -$781.9M -$604.5M
 
Beginning Cash (CF) -- -- $4.8B $3.6B $578.7M
Foreign Exchange Rate Adjustment -- -- -- -$4M $1.4M
Additions / Reductions -- -- -$531.7M -$94.4M -$104.6M
Ending Cash (CF) -- -- $4.3B $3.5B $475.6M
 
Levered Free Cash Flow -- -- -$56.8M $695.6M $379.6M

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